The Discounted Cash Flow (DCF) valuation of Dongkook Pharmaceutical Co Ltd (086450.KQ) is 29,316.40 KRW. With the latest stock price at 27,850.00 KRW, the upside of Dongkook Pharmaceutical Co Ltd based on DCF is 5.3%.
Based on the latest price of 27,850.00 KRW and our DCF valuation, Dongkook Pharmaceutical Co Ltd (086450.KQ) is a buy. buying 086450.KQ stocks now will result in a potential gain of 5.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.1% | 6.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 19,247.33 - 64,261.63 | 29,316.40 |
| Upside | -30.9% - 130.7% | 5.3% |