The Discounted Cash Flow (DCF) valuation of FreeMs Corp (053160.KQ) is 3,335.65 KRW. With the latest stock price at 8,350.00 KRW, the upside of FreeMs Corp based on DCF is -60.1%.
Based on the latest price of 8,350.00 KRW and our DCF valuation, FreeMs Corp (053160.KQ) is a sell. selling 053160.KQ stocks now will result in a potential gain of 60.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 9.9% | 7.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 2,427.53 - 15,224.51 | 3,335.65 |
| Upside | -70.9% - 82.3% | -60.1% |