The Discounted Cash Flow (DCF) valuation of KISCO Corp (104700.KS) is 26,344.61 KRW. With the latest stock price at 8,950.00 KRW, the upside of KISCO Corp based on DCF is 194.4%.
Based on the latest price of 8,950.00 KRW and our DCF valuation, KISCO Corp (104700.KS) is a buy. buying 104700.KS stocks now will result in a potential gain of 194.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.3% | 6.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 18,562.70 - 47,035.93 | 26,344.61 |
| Upside | 107.4% - 425.5% | 194.4% |