The Discounted Cash Flow (DCF) valuation of Nongshim Holdings Co Ltd (072710.KS) is 217,232.76 KRW. With the latest stock price at 87,600.00 KRW, the upside of Nongshim Holdings Co Ltd based on DCF is 148.0%.
Based on the latest price of 87,600.00 KRW and our DCF valuation, Nongshim Holdings Co Ltd (072710.KS) is a buy. buying 072710.KS stocks now will result in a potential gain of 148.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 7.7% | 6.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 180,632.02 - 272,179.99 | 217,232.76 |
| Upside | 106.2% - 210.7% | 148.0% |