The Discounted Cash Flow (DCF) valuation of KNJ Co Ltd (272110.KQ) is 27,419.55 KRW. With the latest stock price at 18,670.00 KRW, the upside of KNJ Co Ltd based on DCF is 46.9%.
Based on the latest price of 18,670.00 KRW and our DCF valuation, KNJ Co Ltd (272110.KQ) is a buy. buying 272110.KQ stocks now will result in a potential gain of 46.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 9.2% | 7.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 17,215.23 - 55,462.48 | 27,419.55 |
| Upside | -7.8% - 197.1% | 46.9% |