The Discounted Cash Flow (DCF) valuation of Makus Inc (093520.KQ) is 25,160.40 KRW. With the latest stock price at 22,400.00 KRW, the upside of Makus Inc based on DCF is 12.3%.
Based on the latest price of 22,400.00 KRW and our DCF valuation, Makus Inc (093520.KQ) is a buy. buying 093520.KQ stocks now will result in a potential gain of 12.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 24.8% | 15.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 16,235.24 - 85,263.06 | 25,160.40 |
| Upside | -27.5% - 280.6% | 12.3% |