The Discounted Cash Flow (DCF) valuation of Kolmar Korea Co Ltd (161890.KS) is 115,867.43 KRW. With the latest stock price at 83,500.00 KRW, the upside of Kolmar Korea Co Ltd based on DCF is 38.8%.
Based on the latest price of 83,500.00 KRW and our DCF valuation, Kolmar Korea Co Ltd (161890.KS) is a buy. buying 161890.KS stocks now will result in a potential gain of 38.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 6.2% | 5.6% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 87,858.91 - 160,600.42 | 115,867.43 |
| Upside | 5.2% - 92.3% | 38.8% |