The Discounted Cash Flow (DCF) valuation of DNF Co Ltd (092070.KQ) is 14,330.34 KRW. With the latest stock price at 11,440.00 KRW, the upside of DNF Co Ltd based on DCF is 25.3%.
Based on the latest price of 11,440.00 KRW and our DCF valuation, DNF Co Ltd (092070.KQ) is a buy. buying 092070.KQ stocks now will result in a potential gain of 25.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 9.1% | 7.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 9,753.26 - 30,302.90 | 14,330.34 |
| Upside | -14.7% - 164.9% | 25.3% |