The Discounted Cash Flow (DCF) valuation of Wonik Materials Co Ltd (104830.KQ) is 49,583.98 KRW. With the latest stock price at 20,400.00 KRW, the upside of Wonik Materials Co Ltd based on DCF is 143.1%.
Based on the latest price of 20,400.00 KRW and our DCF valuation, Wonik Materials Co Ltd (104830.KQ) is a buy. buying 104830.KQ stocks now will result in a potential gain of 143.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 10.7% | 7.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 26,079.06 - 361,799.21 | 49,583.98 |
| Upside | 27.8% - 1673.5% | 143.1% |