The Discounted Cash Flow (DCF) valuation of Mirae Corp (025560.KS) is 2,358.03 KRW. With the latest stock price at 641.00 KRW, the upside of Mirae Corp based on DCF is 267.9%.
Based on the latest price of 641.00 KRW and our DCF valuation, Mirae Corp (025560.KS) is a buy. buying 025560.KS stocks now will result in a potential gain of 267.9%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 12.2% | 9.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,837.01 - 3,399.69 | 2,358.03 |
| Upside | 186.6% - 430.4% | 267.9% |