The Discounted Cash Flow (DCF) valuation of Kyungdong City Gas Co Ltd (267290.KS) is 71,325.76 KRW. With the latest stock price at 19,240.00 KRW, the upside of Kyungdong City Gas Co Ltd based on DCF is 270.7%.
Based on the latest price of 19,240.00 KRW and our DCF valuation, Kyungdong City Gas Co Ltd (267290.KS) is a buy. buying 267290.KS stocks now will result in a potential gain of 270.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 8.0% | 6.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 59,814.71 - 90,362.69 | 71,325.76 |
| Upside | 210.9% - 369.7% | 270.7% |