The Discounted Cash Flow (DCF) valuation of Aurora World Corp (039830.KQ) is 10,729.37 KRW. With the latest stock price at 10,200.00 KRW, the upside of Aurora World Corp based on DCF is 5.2%.
Based on the latest price of 10,200.00 KRW and our DCF valuation, Aurora World Corp (039830.KQ) is a buy. buying 039830.KQ stocks now will result in a potential gain of 5.2%.
| Range | Selected | |
| WACC / Discount Rate | 3.9% - 5.5% | 4.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | (3,852.85) - 84,674.70 | 10,729.37 |
| Upside | -137.8% - 730.1% | 5.2% |