The Discounted Cash Flow (DCF) valuation of Iljin Power Co Ltd (094820.KQ) is 14,170.29 KRW. With the latest stock price at 11,150.00 KRW, the upside of Iljin Power Co Ltd based on DCF is 27.1%.
Based on the latest price of 11,150.00 KRW and our DCF valuation, Iljin Power Co Ltd (094820.KQ) is a buy. buying 094820.KQ stocks now will result in a potential gain of 27.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 9.3% | 7.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 10,867.10 - 19,726.18 | 14,170.29 |
| Upside | -2.5% - 76.9% | 27.1% |