The Discounted Cash Flow (DCF) valuation of M2N Co Ltd (033310.KQ) is 2,684.04 KRW. With the latest stock price at 1,967.00 KRW, the upside of M2N Co Ltd based on DCF is 36.5%.
Based on the latest price of 1,967.00 KRW and our DCF valuation, M2N Co Ltd (033310.KQ) is a buy. buying 033310.KQ stocks now will result in a potential gain of 36.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.9% | 6.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,780.31 - 5,101.27 | 2,684.04 |
| Upside | -9.5% - 159.3% | 36.5% |