The Discounted Cash Flow (DCF) valuation of Maeil Holdings Co Ltd (005990.KQ) is 33,065.89 KRW. With the latest stock price at 10,660.00 KRW, the upside of Maeil Holdings Co Ltd based on DCF is 210.2%.
Based on the latest price of 10,660.00 KRW and our DCF valuation, Maeil Holdings Co Ltd (005990.KQ) is a buy. buying 005990.KQ stocks now will result in a potential gain of 210.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 6.1% | 5.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 27,899.32 - 40,699.07 | 33,065.89 |
| Upside | 161.7% - 281.8% | 210.2% |