The Discounted Cash Flow (DCF) valuation of Orion Corp (271560.KS) is 200,780.98 KRW. With the latest stock price at 131,800.00 KRW, the upside of Orion Corp based on DCF is 52.3%.
Based on the latest price of 131,800.00 KRW and our DCF valuation, Orion Corp (271560.KS) is a buy. buying 271560.KS stocks now will result in a potential gain of 52.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.6% | 6.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 150,417.26 - 319,075.97 | 200,780.98 |
| Upside | 14.1% - 142.1% | 52.3% |