The Discounted Cash Flow (DCF) valuation of JW Shinyak Corp (067290.KQ) is 2,007.61 KRW. With the latest stock price at 1,685.00 KRW, the upside of JW Shinyak Corp based on DCF is 19.1%.
Based on the latest price of 1,685.00 KRW and our DCF valuation, JW Shinyak Corp (067290.KQ) is a buy. Buying 067290.KQ stocks now will result in a potential gain of 19.1%.
Range | Selected | |
WACC / Discount Rate | 5.7% - 7.4% | 6.6% |
Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
Fair Price | 1,468.02 - 3,264.73 | 2,007.61 |
Upside | -12.9% - 93.8% | 19.1% |
(KRW in millions) | Projections | |||||
12-2024 | 12-2025 | 12-2026 | 12-2027 | 12-2028 | 12-2029 | |
Revenue | 93,014 | 76,854 | 78,391 | 79,959 | 81,860 | 83,737 |
% Growth | 11% | -17% | 2% | 2% | 2% | 2% |
Cost of goods sold | (46,557) | (38,468) | (39,238) | (40,022) | (40,974) | (41,914) |
% of Revenue | 50% | 50% | 50% | 50% | 50% | 50% |
Selling, G&A expenses | (33,292) | (27,508) | (28,058) | (28,620) | (29,300) | (29,972) |
% of Revenue | 36% | 36% | 36% | 36% | 36% | 36% |
Research & Development | (2,458) | (2,031) | (2,072) | (2,113) | (2,163) | (2,213) |
% of Revenue | 3% | 3% | 3% | 3% | 3% | 3% |
Net interest & other expenses | (4,836) | (3,996) | (4,076) | (4,157) | (4,256) | (4,353) |
% of Revenue | 5% | 5% | 5% | 5% | 5% | 5% |
Tax expense | (794) | (656) | (669) | (682) | (698) | (714) |
Tax rate | 14% | 14% | 14% | 14% | 14% | 14% |
Net profit | 5,077 | 4,195 | 4,279 | 4,364 | 4,468 | 4,571 |
% Margin | 5% | 5% | 5% | 5% | 5% | 5% |