The Discounted Cash Flow (DCF) valuation of Formetal Co Ltd (119500.KQ) is 10,027.09 KRW. With the latest stock price at 3,220.00 KRW, the upside of Formetal Co Ltd based on DCF is 211.4%.
Based on the latest price of 3,220.00 KRW and our DCF valuation, Formetal Co Ltd (119500.KQ) is a buy. buying 119500.KQ stocks now will result in a potential gain of 211.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 7.7% | 6.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 7,408.23 - 15,880.88 | 10,027.09 |
| Upside | 130.1% - 393.2% | 211.4% |