The Discounted Cash Flow (DCF) valuation of HSD Engine Co Ltd (082740.KS) is 59,097.18 KRW. With the latest stock price at 26,650.00 KRW, the upside of HSD Engine Co Ltd based on DCF is 121.8%.
Based on the latest price of 26,650.00 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 121.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 11.3% | 9.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 47,418.69 - 79,235.30 | 59,097.18 |
| Upside | 77.9% - 197.3% | 121.8% |