The Discounted Cash Flow (DCF) valuation of Hansae Co Ltd (105630.KS) is 26,384.50 KRW. With the latest stock price at 10,870.00 KRW, the upside of Hansae Co Ltd based on DCF is 142.7%.
Based on the latest price of 10,870.00 KRW and our DCF valuation, Hansae Co Ltd (105630.KS) is a buy. buying 105630.KS stocks now will result in a potential gain of 142.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 6.9% | 6.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 20,077.21 - 36,297.90 | 26,384.50 |
| Upside | 84.7% - 233.9% | 142.7% |