The Discounted Cash Flow (DCF) valuation of Woojin Inc (105840.KS) is 9,900.10 KRW. With the latest stock price at 7,650.00 KRW, the upside of Woojin Inc based on DCF is 29.4%.
Based on the latest price of 7,650.00 KRW and our DCF valuation, Woojin Inc (105840.KS) is a buy. buying 105840.KS stocks now will result in a potential gain of 29.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 8.0% | 6.9% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 8,115.57 - 13,023.54 | 9,900.10 |
| Upside | 6.1% - 70.2% | 29.4% |