The Discounted Cash Flow (DCF) valuation of UST Co Ltd (263770.KQ) is 3,467.00 KRW. With the latest stock price at 2,090.00 KRW, the upside of UST Co Ltd based on DCF is 65.9%.
Based on the latest price of 2,090.00 KRW and our DCF valuation, UST Co Ltd (263770.KQ) is a buy. buying 263770.KQ stocks now will result in a potential gain of 65.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 9.0% | 7.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 3,177.28 - 3,924.71 | 3,467.00 |
| Upside | 52.0% - 87.8% | 65.9% |