The Discounted Cash Flow (DCF) valuation of Kolmar Korea Co Ltd (161890.KS) is 151,024.99 KRW. With the latest stock price at 105,900.00 KRW, the upside of Kolmar Korea Co Ltd based on DCF is 42.6%.
Based on the latest price of 105,900.00 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 42.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.3% | 7.5% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 91,385.54 - 314,618.06 | 151,024.99 |
| Upside | -13.7% - 197.1% | 42.6% |