054410.KQ
Korea Plasma Technology U Co Ltd
Price:  
3,695 
KRW
Volume:  
6,372
Korea, Republic of | Machinery

054410.KQ DCF Valuation - Growth Exit 5Y

23.9 %
Upside

What is the DCF valuation of 054410.KQ?

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%.

Is 054410.KQ a buy or a sell?

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 Rate5.3% - 14.2%9.8%
Long-term Growth Rate 1.0% - 3.0%2.0%
Fair Price628.16 - 26,878.484,579.63
Upside-83.0% - 627.4%23.9%
3,695.00 KRW
Stock Price
4,579.63 KRW
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

054410.KQ DCF Valuation: Revenue & Expenses Forecast

(KRW in millions)Projections
12-202412-202512-202612-202712-202812-2029
Revenue33,30235,63436,96739,55540,64841,758
% Growth
5%7%4%7%3%3%
Cost of goods sold(29,423)(29,910)(29,477)(29,964)(29,252)(28,548)
% of Revenue88%84%80%76%72%68%
Selling, G&A expenses(2,978)(3,187)(3,306)(3,537)(3,635)(3,734)
% of Revenue9%9%9%9%9%9%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses3,0513,2653,3873,6243,7243,826
% of Revenue9%9%9%9%9%9%
Tax expense(789)(1,159)(1,512)(1,933)(2,294)(2,656)
Tax rate20%20%20%20%20%20%
Net profit3,1624,6436,0587,7459,19110,644
% Margin9%13%16%20%23%25%