The Discounted Cash Flow (DCF) valuation of Il Dong Pharmaceutical Co Ltd (249420.KS) is 3,214.04 KRW. With the latest stock price at 11,910.00 KRW, the upside of Il Dong Pharmaceutical Co Ltd based on DCF is -73.0%.
Based on the latest price of 11,910.00 KRW and our DCF valuation, Il Dong Pharmaceutical Co Ltd (249420.KS) is a sell. selling 249420.KS stocks now will result in a potential gain of 73.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 10.8% | 8.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 98.84 - 12,732.84 | 3,214.04 |
| Upside | -99.2% - 6.9% | -73.0% |