The Discounted Cash Flow (DCF) valuation of KPX Holdings Co Ltd (092230.KS) is 92,863.27 KRW. With the latest stock price at 70,800.00 KRW, the upside of KPX Holdings Co Ltd based on DCF is 31.2%.
Based on the latest price of 70,800.00 KRW and our DCF valuation, KPX Holdings Co Ltd (092230.KS) is a buy. buying 092230.KS stocks now will result in a potential gain of 31.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.4% | 6.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 68,689.69 - 158,011.94 | 92,863.27 |
| Upside | -3.0% - 123.2% | 31.2% |