The Discounted Cash Flow (DCF) valuation of DL E&C Co Ltd (375500.KS) is 276,661.23 KRW. With the latest stock price at 49,700.00 KRW, the upside of DL E&C Co Ltd based on DCF is 456.7%.
Based on the latest price of 49,700.00 KRW and our DCF valuation, DL E&C Co Ltd (375500.KS) is a buy. buying 375500.KS stocks now will result in a potential gain of 456.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 7.7% | 6.8% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 188,699.79 - 581,753.75 | 276,661.23 |
| Upside | 279.7% - 1070.5% | 456.7% |