The Discounted Cash Flow (DCF) valuation of E-Mart Inc (139480.KS) is 53,177.54 KRW. With the latest stock price at 99,100.00 KRW, the upside of E-Mart Inc based on DCF is -46.3%.
Based on the latest price of 99,100.00 KRW and our DCF valuation, E-Mart Inc (139480.KS) is a sell. selling 139480.KS stocks now will result in a potential gain of 46.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 17.9% | 11.3% |
| Long-term Growth Rate | 3.0% - 4.5% | 3.8% |
| Fair Price | (166,643.23) - 13,222,519.82 | 53,177.54 |
| Upside | -268.2% - 13242.6% | -46.3% |