The Discounted Cash Flow (DCF) valuation of Mercury Corp (100590.KQ) is 4,784.16 KRW. With the latest stock price at 3,395.00 KRW, the upside of Mercury Corp based on DCF is 40.9%.
Based on the latest price of 3,395.00 KRW and our DCF valuation, Mercury Corp (100590.KQ) is a buy. buying 100590.KQ stocks now will result in a potential gain of 40.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.4% | 7.4% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 4,121.58 - 5,849.23 | 4,784.16 |
| Upside | 21.4% - 72.3% | 40.9% |