The Discounted Cash Flow (DCF) valuation of Saramin HR Co Ltd (143240.KQ) is 22,614.35 KRW. With the latest stock price at 15,030.00 KRW, the upside of Saramin HR Co Ltd based on DCF is 50.5%.
Based on the latest price of 15,030.00 KRW and our DCF valuation, Saramin HR Co Ltd (143240.KQ) is a buy. buying 143240.KQ stocks now will result in a potential gain of 50.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.5% | 7.4% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 18,494.84 - 29,519.51 | 22,614.35 |
| Upside | 23.1% - 96.4% | 50.5% |