The Discounted Cash Flow (DCF) valuation of KEC Corp (092220.KS) is (141.27) KRW. With the latest stock price at 740.00 KRW, the upside of KEC Corp based on DCF is -119.1%.
Based on the latest price of 740.00 KRW and our DCF valuation, KEC Corp (092220.KS) is a sell. selling 092220.KS stocks now will result in a potential gain of 119.1%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 9.1% - 11.1% | 10.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | (159.62) - (108.13) | (141.27) |
| Upside | -121.6% - -114.6% | -119.1% |