The Discounted Cash Flow (DCF) valuation of MiCo Ltd (059090.KQ) is 9,601.26 KRW. With the latest stock price at 13,460.00 KRW, the upside of MiCo Ltd based on DCF is -28.7%.
Based on the latest price of 13,460.00 KRW and our DCF valuation, MiCo Ltd (059090.KQ) is a sell. selling 059090.KQ stocks now will result in a potential gain of 28.7%.
| Range | Selected | |
| WACC / Discount Rate | 8.0% - 14.9% | 11.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 3,334.04 - 26,994.64 | 9,601.26 |
| Upside | -75.2% - 100.6% | -28.7% |