The Discounted Cash Flow (DCF) valuation of IME Younyi Co Ltd (090740.KQ) is 3,060.67 KRW. With the latest stock price at 2,105.00 KRW, the upside of IME Younyi Co Ltd based on DCF is 45.4%.
Based on the latest price of 2,105.00 KRW and our DCF valuation, IME Younyi Co Ltd (090740.KQ) is a buy. buying 090740.KQ stocks now will result in a potential gain of 45.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 13.0% | 9.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,297.82 - 4,811.05 | 3,060.67 |
| Upside | 9.2% - 128.6% | 45.4% |