The Discounted Cash Flow (DCF) valuation of CMG Pharmaceutical Co Ltd (058820.KQ) is 895.10 KRW. With the latest stock price at 2,205.00 KRW, the upside of CMG Pharmaceutical Co Ltd based on DCF is -59.4%.
Based on the latest price of 2,205.00 KRW and our DCF valuation, CMG Pharmaceutical Co Ltd (058820.KQ) is a sell. selling 058820.KQ stocks now will result in a potential gain of 59.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 9.8% | 8.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 393.98 - 2,651.74 | 895.10 |
| Upside | -82.1% - 20.3% | -59.4% |