The Discounted Cash Flow (DCF) valuation of Macrogen Inc (038290.KQ) is (7,702.67) KRW. With the latest stock price at 15,440.00 KRW, the upside of Macrogen Inc based on DCF is -149.9%.
Based on the latest price of 15,440.00 KRW and our DCF valuation, Macrogen Inc (038290.KQ) is a sell. selling 038290.KQ stocks now will result in a potential gain of 149.9%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 8.2% | 6.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (17,148.15) - (6,734.69) | (7,702.67) |
| Upside | -211.1% - -143.6% | -149.9% |