The Discounted Cash Flow (DCF) valuation of Korea Plasma Technology U Co Ltd (054410.KQ) is 4,579.63 KRW. With the latest stock price at 3,695.00 KRW, the upside of Korea Plasma Technology U Co Ltd based on DCF is 23.9%.
Based on the latest price of 3,695.00 KRW and our DCF valuation, Korea Plasma Technology U Co Ltd (054410.KQ) is a buy. Buying 054410.KQ stocks now will result in a potential gain of 23.9%.
Range | Selected | |
WACC / Discount Rate | 5.3% - 14.2% | 9.8% |
Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
Fair Price | 628.16 - 26,878.48 | 4,579.63 |
Upside | -83.0% - 627.4% | 23.9% |
(KRW in millions) | Projections | |||||
12-2024 | 12-2025 | 12-2026 | 12-2027 | 12-2028 | 12-2029 | |
Revenue | 33,302 | 35,634 | 36,967 | 39,555 | 40,648 | 41,758 |
% Growth | 5% | 7% | 4% | 7% | 3% | 3% |
Cost of goods sold | (29,423) | (29,910) | (29,477) | (29,964) | (29,252) | (28,548) |
% of Revenue | 88% | 84% | 80% | 76% | 72% | 68% |
Selling, G&A expenses | (2,978) | (3,187) | (3,306) | (3,537) | (3,635) | (3,734) |
% of Revenue | 9% | 9% | 9% | 9% | 9% | 9% |
Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
% of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
Net interest & other expenses | 3,051 | 3,265 | 3,387 | 3,624 | 3,724 | 3,826 |
% of Revenue | 9% | 9% | 9% | 9% | 9% | 9% |
Tax expense | (789) | (1,159) | (1,512) | (1,933) | (2,294) | (2,656) |
Tax rate | 20% | 20% | 20% | 20% | 20% | 20% |
Net profit | 3,162 | 4,643 | 6,058 | 7,745 | 9,191 | 10,644 |
% Margin | 9% | 13% | 16% | 20% | 23% | 25% |