The Discounted Cash Flow (DCF) valuation of Grand Korea Leisure Co Ltd (114090.KS) is 15,809.46 KRW. With the latest stock price at 11,320.00 KRW, the upside of Grand Korea Leisure Co Ltd based on DCF is 39.7%.
Based on the latest price of 11,320.00 KRW and our DCF valuation, Grand Korea Leisure Co Ltd (114090.KS) is a buy. buying 114090.KS stocks now will result in a potential gain of 39.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.5% | 6.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 12,088.64 - 25,567.90 | 15,809.46 |
| Upside | 6.8% - 125.9% | 39.7% |