The Discounted Cash Flow (DCF) valuation of Dongbang Ship Machinery Co Ltd (099410.KQ) is 2,213.99 KRW. With the latest stock price at 3,315.00 KRW, the upside of Dongbang Ship Machinery Co Ltd based on DCF is -33.2%.
Based on the latest price of 3,315.00 KRW and our DCF valuation, Dongbang Ship Machinery Co Ltd (099410.KQ) is a sell. selling 099410.KQ stocks now will result in a potential gain of 33.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 38.4% | 22.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 861.17 - 35,095.07 | 2,213.99 |
| Upside | -74.0% - 958.7% | -33.2% |