090460.KQ
BH Co Ltd
Price:  
12,920 
KRW
Volume:  
421,579
Korea, Republic of | Electronic Equipment, Instruments & Components

090460.KQ DCF Valuation - Growth Exit 5Y

135.3 %
Upside

What is the DCF valuation of 090460.KQ?

The Discounted Cash Flow (DCF) valuation of BH Co Ltd (090460.KQ) is 30,399 KRW. With the latest stock price at 12,920 KRW, the upside of BH Co Ltd based on DCF is 135.3%.

Is 090460.KQ a buy or a sell?

Based on the latest price of 12,920 KRW and our DCF valuation, BH Co Ltd (090460.KQ) is a buy. Buying 090460.KQ stocks now will result in a potential gain of 135.3%.

Range Selected
WACC / Discount Rate9.0% - 11.2%10.1%
Long-term Growth Rate 0.0% - 1.0%0.5%
Fair Price25,487 - 37,306.0730,399.14
Upside97.3% - 188.7%135.3%
12,920 KRW
Stock Price
30,399 KRW
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

090460.KQ DCF Valuation: Revenue & Expenses Forecast

(KRW in millions)Projections
12-202212-202312-202412-202512-202612-2027
Revenue1,681,0541,709,3891,924,0752,150,5952,193,6072,237,479
% Growth
62%2%13%12%2%2%
Cost of goods sold(1,488,199)(1,513,283)(1,703,340)(1,903,873)(1,941,950)(1,980,789)
% of Revenue89%89%89%89%89%89%
Selling, G&A expenses(57,441)(58,410)(65,745)(73,486)(74,955)(76,454)
% of Revenue3%3%3%3%3%3%
Research & Development(115)(117)(131)(147)(150)(153)
% of Revenue0%0%0%0%0%0%
Net interest & other expenses29,15829,64933,37337,30238,04838,809
% of Revenue2%2%2%2%2%2%
Tax expense(23,792)(36,347)(40,912)(45,728)(46,643)(47,576)
Tax rate14%22%22%22%22%22%
Net profit140,665130,882147,319164,663167,956171,316
% Margin8%8%8%8%8%8%