The Discounted Cash Flow (DCF) valuation of LOCK&LOCK Co Ltd (115390.KS) is 10,916.18 KRW. With the latest stock price at 8,660.00 KRW, the upside of LOCK&LOCK Co Ltd based on DCF is 26.1%.
Based on the latest price of 8,660.00 KRW and our DCF valuation, LOCK&LOCK Co Ltd (115390.KS) is a buy. buying 115390.KS stocks now will result in a potential gain of 26.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.3% | 7.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 8,830.10 - 17,068.18 | 10,916.18 |
| Upside | 2.0% - 97.1% | 26.1% |