The Discounted Cash Flow (DCF) valuation of Yuyu Pharma Inc (000220.KS) is 9,111.93 KRW. With the latest stock price at 4,560.00 KRW, the upside of Yuyu Pharma Inc based on DCF is 99.8%.
Based on the latest price of 4,560.00 KRW and our DCF valuation, Yuyu Pharma Inc (000220.KS) is a buy. buying 000220.KS stocks now will result in a potential gain of 99.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.7% | 6.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 7,296.54 - 12,347.59 | 9,111.93 |
| Upside | 60.0% - 170.8% | 99.8% |