The Discounted Cash Flow (DCF) valuation of Samyang Corp (145990.KS) is 95,382.96 KRW. With the latest stock price at 52,500.00 KRW, the upside of Samyang Corp based on DCF is 81.7%.
Based on the latest price of 52,500.00 KRW and our DCF valuation, Samyang Corp (145990.KS) is a buy. buying 145990.KS stocks now will result in a potential gain of 81.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.1% | 6.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 69,062.05 - 135,602.57 | 95,382.96 |
| Upside | 31.5% - 158.3% | 81.7% |