The Discounted Cash Flow (DCF) valuation of BHI Co Ltd (083650.KQ) is 37,992.89 KRW. With the latest stock price at 38,150.00 KRW, the upside of BHI Co Ltd based on DCF is -0.4%.
Based on the latest price of 38,150.00 KRW and our DCF valuation, BHI Co Ltd (083650.KQ) is a sell. selling 083650.KQ stocks now will result in a potential gain of 0.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.1% | 7.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 24,203.23 - 76,998.31 | 37,992.89 |
| Upside | -36.6% - 101.8% | -0.4% |