The Discounted Cash Flow (DCF) valuation of K Top REITS Co Ltd (145270.KS) is 1,392.78 KRW. With the latest stock price at 959.00 KRW, the upside of K Top REITS Co Ltd based on DCF is 45.2%.
Based on the latest price of 959.00 KRW and our DCF valuation, K Top REITS Co Ltd (145270.KS) is a buy. buying 145270.KS stocks now will result in a potential gain of 45.2%.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 6.9% | 5.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 789.88 - 2,582.37 | 1,392.78 |
| Upside | -17.6% - 169.3% | 45.2% |