The Discounted Cash Flow (DCF) valuation of Osangjaiel Co Ltd (053980.KQ) is 5,194.98 KRW. With the latest stock price at 3,855.00 KRW, the upside of Osangjaiel Co Ltd based on DCF is 34.8%.
Based on the latest price of 3,855.00 KRW and our DCF valuation, Osangjaiel Co Ltd (053980.KQ) is a buy. buying 053980.KQ stocks now will result in a potential gain of 34.8%.
| Range | Selected | |
| WACC / Discount Rate | 8.2% - 10.9% | 9.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 4,527.14 - 6,207.89 | 5,194.98 |
| Upside | 17.4% - 61.0% | 34.8% |