The Discounted Cash Flow (DCF) valuation of Dae Hwa Pharm Co Ltd (067080.KQ) is 18,068.26 KRW. With the latest stock price at 15,010.00 KRW, the upside of Dae Hwa Pharm Co Ltd based on DCF is 20.4%.
Based on the latest price of 15,010.00 KRW and our DCF valuation, Dae Hwa Pharm Co Ltd (067080.KQ) is a buy. buying 067080.KQ stocks now will result in a potential gain of 20.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 8.9% | 7.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 9,551.06 - 54,583.13 | 18,068.26 |
| Upside | -36.4% - 263.6% | 20.4% |