The Discounted Cash Flow (DCF) valuation of Iljin Electric Co Ltd (103590.KS) is 50,842.73 KRW. With the latest stock price at 75,200.00 KRW, the upside of Iljin Electric Co Ltd based on DCF is -32.4%.
Based on the latest price of 75,200.00 KRW and our DCF valuation, Iljin Electric Co Ltd (103590.KS) is a sell. selling 103590.KS stocks now will result in a potential gain of 32.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 9.7% | 8.6% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 37,033.23 - 84,169.39 | 50,842.73 |
| Upside | -50.8% - 11.9% | -32.4% |