The Discounted Cash Flow (DCF) valuation of HanmiGlobal Co Ltd (053690.KS) is 25,723.81 KRW. With the latest stock price at 16,280.00 KRW, the upside of HanmiGlobal Co Ltd based on DCF is 58.0%.
Based on the latest price of 16,280.00 KRW and our DCF valuation, HanmiGlobal Co Ltd (053690.KS) is a buy. buying 053690.KS stocks now will result in a potential gain of 58.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.5% | 7.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 19,822.51 - 36,043.12 | 25,723.81 |
| Upside | 21.8% - 121.4% | 58.0% |