The Discounted Cash Flow (DCF) valuation of HSD Engine Co Ltd (082740.KS) is 62,833.79 KRW. With the latest stock price at 27,800.00 KRW, the upside of HSD Engine Co Ltd based on DCF is 126.0%.
Based on the latest price of 27,800.00 KRW and our DCF valuation, HSD Engine Co Ltd (082740.KS) is a buy. buying 082740.KS stocks now will result in a potential gain of 126.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 10.8% | 8.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 49,839.35 - 85,958.63 | 62,833.79 |
| Upside | 79.3% - 209.2% | 126.0% |