The Discounted Cash Flow (DCF) valuation of Namuga Co Ltd (190510.KQ) is 20,211.21 KRW. With the latest stock price at 13,990.00 KRW, the upside of Namuga Co Ltd based on DCF is 44.5%.
Based on the latest price of 13,990.00 KRW and our DCF valuation, Namuga Co Ltd (190510.KQ) is a buy. buying 190510.KQ stocks now will result in a potential gain of 44.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 9.9% | 8.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 17,664.92 - 24,266.74 | 20,211.21 |
| Upside | 26.3% - 73.5% | 44.5% |