The Discounted Cash Flow (DCF) valuation of GMB Korea Corp (013870.KS) is 65,126.90 KRW. With the latest stock price at 4,055.00 KRW, the upside of GMB Korea Corp based on DCF is 1506.1%.
Based on the latest price of 4,055.00 KRW and our DCF valuation, GMB Korea Corp (013870.KS) is a buy. buying 013870.KS stocks now will result in a potential gain of 1506.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.1% - 6.1% | 5.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 35,597.71 - 206,712.56 | 65,126.90 |
| Upside | 777.9% - 4997.7% | 1506.1% |