The Discounted Cash Flow (DCF) valuation of Leeno Industrial Inc (058470.KQ) is 20,590.87 KRW. With the latest stock price at 36,450.00 KRW, the upside of Leeno Industrial Inc based on DCF is -43.5%.
Based on the latest price of 36,450.00 KRW and our DCF valuation, Leeno Industrial Inc (058470.KQ) is a sell. selling 058470.KQ stocks now will result in a potential gain of 43.5%.
| Range | Selected | |
| WACC / Discount Rate | 8.8% - 11.6% | 10.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 16,119.50 - 29,544.16 | 20,590.87 |
| Upside | -55.8% - -18.9% | -43.5% |