The Discounted Cash Flow (DCF) valuation of Kishin Corp (092440.KS) is 3,675.65 KRW. With the latest stock price at 2,600.00 KRW, the upside of Kishin Corp based on DCF is 41.4%.
Based on the latest price of 2,600.00 KRW and our DCF valuation, Kishin Corp (092440.KS) is a buy. buying 092440.KS stocks now will result in a potential gain of 41.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 7.8% | 7.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2,894.79 - 5,387.23 | 3,675.65 |
| Upside | 11.3% - 107.2% | 41.4% |