The Discounted Cash Flow (DCF) valuation of Haesung DS Co Ltd (195870.KS) is 15,994.47 KRW. With the latest stock price at 26,500.00 KRW, the upside of Haesung DS Co Ltd based on DCF is -39.6%.
Based on the latest price of 26,500.00 KRW and our DCF valuation, Haesung DS Co Ltd (195870.KS) is a sell. selling 195870.KS stocks now will result in a potential gain of 39.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 9.7% | 8.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 12,695.88 - 22,380.85 | 15,994.47 |
| Upside | -52.1% - -15.5% | -39.6% |