The Discounted Cash Flow (DCF) valuation of Woorison F&G Co Ltd (073560.KQ) is 2,470.80 KRW. With the latest stock price at 1,568.00 KRW, the upside of Woorison F&G Co Ltd based on DCF is 57.6%.
Based on the latest price of 1,568.00 KRW and our DCF valuation, Woorison F&G Co Ltd (073560.KQ) is a buy. buying 073560.KQ stocks now will result in a potential gain of 57.6%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 7.9% | 6.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,299.50 - 4,958.02 | 2,470.80 |
| Upside | -17.1% - 216.2% | 57.6% |