The Discounted Cash Flow (DCF) valuation of E Kocref CR-REIT (088260.KS) is 5,440.04 KRW. With the latest stock price at 4,535.00 KRW, the upside of E Kocref CR-REIT based on DCF is 20.0%.
Based on the latest price of 4,535.00 KRW and our DCF valuation, E Kocref CR-REIT (088260.KS) is a buy. buying 088260.KS stocks now will result in a potential gain of 20.0%.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 6.5% | 5.5% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 2,600.21 - 11,125.26 | 5,440.04 |
| Upside | -42.7% - 145.3% | 20.0% |