The Discounted Cash Flow (DCF) valuation of E&M Co Ltd (089230.KQ) is (20,464.28) KRW. With the latest stock price at 864.00 KRW, the upside of E&M Co Ltd based on DCF is -2468.6%.
Based on the latest price of 864.00 KRW and our DCF valuation, E&M Co Ltd (089230.KQ) is a sell. selling 089230.KQ stocks now will result in a potential gain of 2468.6%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 7.7% | 6.3% |
| Long-term Growth Rate | 3.0% - 4.7% | 3.9% |
| Fair Price | (180,877.30) - (11,922.75) | (20,464.28) |
| Upside | -21034.9% - -1479.9% | -2468.6% |