The Discounted Cash Flow (DCF) valuation of KD Chem Co Ltd (221980.KQ) is 15,542.75 KRW. With the latest stock price at 11,550.00 KRW, the upside of KD Chem Co Ltd based on DCF is 34.6%.
Based on the latest price of 11,550.00 KRW and our DCF valuation, KD Chem Co Ltd (221980.KQ) is a buy. buying 221980.KQ stocks now will result in a potential gain of 34.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 9.1% | 7.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 12,326.10 - 21,537.61 | 15,542.75 |
| Upside | 6.7% - 86.5% | 34.6% |