The Discounted Cash Flow (DCF) valuation of FreeMs Corp (053160.KQ) is 4,430.13 KRW. With the latest stock price at 9,270.00 KRW, the upside of FreeMs Corp based on DCF is -52.2%.
Based on the latest price of 9,270.00 KRW and our DCF valuation, FreeMs Corp (053160.KQ) is a sell. selling 053160.KQ stocks now will result in a potential gain of 52.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 10.0% | 7.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 3,596.72 - 11,351.43 | 4,430.13 |
| Upside | -61.2% - 22.5% | -52.2% |