The Discounted Cash Flow (DCF) valuation of Grand Korea Leisure Co Ltd (114090.KS) is 12,258.28 KRW. With the latest stock price at 16,340.00 KRW, the upside of Grand Korea Leisure Co Ltd based on DCF is -25.0%.
Based on the latest price of 16,340.00 KRW and our DCF valuation, Grand Korea Leisure Co Ltd (114090.KS) is a sell. selling 114090.KS stocks now will result in a potential gain of 25.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.4% | 7.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 9,039.97 - 21,464.44 | 12,258.28 |
| Upside | -44.7% - 31.4% | -25.0% |