067290.KQ
JW Shinyak Corp
Price:  
1,685 
KRW
Volume:  
78,916
Korea, Republic of | Pharmaceuticals

067290.KQ DCF Valuation - Growth Exit 5Y

19.1 %
Upside

What is the DCF valuation of 067290.KQ?

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%.

Is 067290.KQ a buy or a sell?

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 Rate5.7% - 7.4%6.6%
Long-term Growth Rate 1.0% - 3.0%2.0%
Fair Price1,468.02 - 3,264.732,007.61
Upside-12.9% - 93.8%19.1%
1,685.00 KRW
Stock Price
2,007.61 KRW
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

067290.KQ DCF Valuation: Revenue & Expenses Forecast

(KRW in millions)Projections
12-202412-202512-202612-202712-202812-2029
Revenue93,01476,85478,39179,95981,86083,737
% Growth
11%-17%2%2%2%2%
Cost of goods sold(46,557)(38,468)(39,238)(40,022)(40,974)(41,914)
% of Revenue50%50%50%50%50%50%
Selling, G&A expenses(33,292)(27,508)(28,058)(28,620)(29,300)(29,972)
% of Revenue36%36%36%36%36%36%
Research & Development(2,458)(2,031)(2,072)(2,113)(2,163)(2,213)
% of Revenue3%3%3%3%3%3%
Net interest & other expenses(4,836)(3,996)(4,076)(4,157)(4,256)(4,353)
% of Revenue5%5%5%5%5%5%
Tax expense(794)(656)(669)(682)(698)(714)
Tax rate14%14%14%14%14%14%
Net profit5,0774,1954,2794,3644,4684,571
% Margin5%5%5%5%5%5%