The Discounted Cash Flow (DCF) valuation of BGF Retail Co Ltd (282330.KS) is 168,491.32 KRW. With the latest stock price at 107,800.00 KRW, the upside of BGF Retail Co Ltd based on DCF is 56.3%.
Based on the latest price of 107,800.00 KRW and our DCF valuation, BGF Retail Co Ltd (282330.KS) is a buy. buying 282330.KS stocks now will result in a potential gain of 56.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.9% | 6.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 129,152.79 - 236,487.49 | 168,491.32 |
| Upside | 19.8% - 119.4% | 56.3% |