The Discounted Cash Flow (DCF) valuation of Dongkook Pharmaceutical Co Ltd (086450.KQ) is 27,529.96 KRW. With the latest stock price at 18,520.00 KRW, the upside of Dongkook Pharmaceutical Co Ltd based on DCF is 48.6%.
Based on the latest price of 18,520.00 KRW and our DCF valuation, Dongkook Pharmaceutical Co Ltd (086450.KQ) is a buy. buying 086450.KQ stocks now will result in a potential gain of 48.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.0% | 6.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 19,530.56 - 47,850.31 | 27,529.96 |
| Upside | 5.5% - 158.4% | 48.6% |