The Discounted Cash Flow (DCF) valuation of BHI Co Ltd (083650.KQ) is 36,471.88 KRW. With the latest stock price at 34,500.00 KRW, the upside of BHI Co Ltd based on DCF is 5.7%.
Based on the latest price of 34,500.00 KRW and our DCF valuation, BHI Co Ltd (083650.KQ) is a buy. buying 083650.KQ stocks now will result in a potential gain of 5.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.4% | 7.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 22,711.64 - 77,585.73 | 36,471.88 |
| Upside | -34.2% - 124.9% | 5.7% |