The Discounted Cash Flow (DCF) valuation of Hansol Inticube Co Ltd (070590.KQ) is 3,652.99 KRW. With the latest stock price at 2,675.00 KRW, the upside of Hansol Inticube Co Ltd based on DCF is 36.6%.
Based on the latest price of 2,675.00 KRW and our DCF valuation, Hansol Inticube Co Ltd (070590.KQ) is a buy. buying 070590.KQ stocks now will result in a potential gain of 36.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 10.0% | 8.7% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 2,645.68 - 5,984.83 | 3,652.99 |
| Upside | -1.1% - 123.7% | 36.6% |