The Discounted Cash Flow (DCF) valuation of Kolon Industries Inc (120110.KS) is 127,085.51 KRW. With the latest stock price at 33,100.00 KRW, the upside of Kolon Industries Inc based on DCF is 283.9%.
Based on the latest price of 33,100.00 KRW and our DCF valuation, Kolon Industries Inc (120110.KS) is a buy. buying 120110.KS stocks now will result in a potential gain of 283.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 11.2% | 7.8% |
| Long-term Growth Rate | 2.5% - 4.0% | 3.3% |
| Fair Price | 31,557.65 - 3,470,210.57 | 127,085.51 |
| Upside | -4.7% - 10384.0% | 283.9% |