The Discounted Cash Flow (DCF) valuation of Badaro No.19 Ship Investment Co (155900.KS) is 2,046,048.43 KRW. With the latest stock price at 1,000,000.00 KRW, the upside of Badaro No.19 Ship Investment Co based on DCF is 104.6%.
Based on the latest price of 1,000,000.00 KRW and our DCF valuation, Badaro No.19 Ship Investment Co (155900.KS) is a buy. buying 155900.KS stocks now will result in a potential gain of 104.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 7.3% | 6.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,840,174.31 - 2,424,899.27 | 2,046,048.43 |
| Upside | 84.0% - 142.5% | 104.6% |