The Discounted Cash Flow (DCF) valuation of Woojin Inc (105840.KS) is 13,977.82 KRW. With the latest stock price at 10,080.00 KRW, the upside of Woojin Inc based on DCF is 38.7%.
Based on the latest price of 10,080.00 KRW and our DCF valuation, Woojin Inc (105840.KS) is a buy. buying 105840.KS stocks now will result in a potential gain of 38.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 7.7% | 6.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 10,068.41 - 25,144.00 | 13,977.82 |
| Upside | -0.1% - 149.4% | 38.7% |