The Discounted Cash Flow (DCF) valuation of JNK Heaters Co Ltd (126880.KQ) is (2,821.16) KRW. With the latest stock price at 3,920.00 KRW, the upside of JNK Heaters Co Ltd based on DCF is -172.0%.
Based on the latest price of 3,920.00 KRW and our DCF valuation, JNK Heaters Co Ltd (126880.KQ) is a sell. selling 126880.KQ stocks now will result in a potential gain of 172.0%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 7.3% | 6.0% |
| Long-term Growth Rate | 3.0% - 4.5% | 3.7% |
| Fair Price | (23,373.25) - (1,626.74) | (2,821.16) |
| Upside | -696.3% - -141.5% | -172.0% |