The Discounted Cash Flow (DCF) valuation of Duksan Hi Metal Co Ltd (077360.KQ) is (942.01) KRW. With the latest stock price at 4,060.00 KRW, the upside of Duksan Hi Metal Co Ltd based on DCF is -123.2%.
Based on the latest price of 4,060.00 KRW and our DCF valuation, Duksan Hi Metal Co Ltd (077360.KQ) is a sell. selling 077360.KQ stocks now will result in a potential gain of 123.2%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 8.0% - 11.3% | 9.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (2,170.12) - 2,482.51 | (942.01) |
| Upside | -153.5% - -38.9% | -123.2% |