The Discounted Cash Flow (DCF) valuation of Aekyung Petrochemical Co Ltd (161000.KS) is 32,521.27 KRW. With the latest stock price at 13,020.00 KRW, the upside of Aekyung Petrochemical Co Ltd based on DCF is 149.8%.
Based on the latest price of 13,020.00 KRW and our DCF valuation, Aekyung Petrochemical Co Ltd (161000.KS) is a buy. buying 161000.KS stocks now will result in a potential gain of 149.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 11.9% | 9.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 16,860.95 - 96,625.02 | 32,521.27 |
| Upside | 29.5% - 642.1% | 149.8% |