The Discounted Cash Flow (DCF) valuation of BMT Co Ltd (086670.KQ) is 11,822.78 KRW. With the latest stock price at 10,090.00 KRW, the upside of BMT Co Ltd based on DCF is 17.2%.
Based on the latest price of 10,090.00 KRW and our DCF valuation, BMT Co Ltd (086670.KQ) is a buy. buying 086670.KQ stocks now will result in a potential gain of 17.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 9.3% | 7.7% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 3,845.49 - 40,620.75 | 11,822.78 |
| Upside | -61.9% - 302.6% | 17.2% |