The Discounted Cash Flow (DCF) valuation of Iljin Diamond Co Ltd (081000.KS) is 16,485.35 KRW. With the latest stock price at 13,460.00 KRW, the upside of Iljin Diamond Co Ltd based on DCF is 22.5%.
Based on the latest price of 13,460.00 KRW and our DCF valuation, Iljin Diamond Co Ltd (081000.KS) is a buy. buying 081000.KS stocks now will result in a potential gain of 22.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 9.3% | 8.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 11,792.29 - 31,181.71 | 16,485.35 |
| Upside | -12.4% - 131.7% | 22.5% |