The Discounted Cash Flow (DCF) valuation of Genie Music Corp (043610.KQ) is 5,655.09 KRW. With the latest stock price at 2,245.00 KRW, the upside of Genie Music Corp based on DCF is 151.9%.
Based on the latest price of 2,245.00 KRW and our DCF valuation, Genie Music Corp (043610.KQ) is a buy. buying 043610.KQ stocks now will result in a potential gain of 151.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 8.1% | 6.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 3,598.32 - 15,256.63 | 5,655.09 |
| Upside | 60.3% - 579.6% | 151.9% |