The Discounted Cash Flow (DCF) valuation of Dongyang E&P Inc (079960.KQ) is 67,229.26 KRW. With the latest stock price at 28,000.00 KRW, the upside of Dongyang E&P Inc based on DCF is 140.1%.
Based on the latest price of 28,000.00 KRW and our DCF valuation, Dongyang E&P Inc (079960.KQ) is a buy. buying 079960.KQ stocks now will result in a potential gain of 140.1%.
| Range | Selected | |
| WACC / Discount Rate | 8.2% - 10.2% | 9.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 59,340.77 - 78,333.11 | 67,229.26 |
| Upside | 111.9% - 179.8% | 140.1% |