The Discounted Cash Flow (DCF) valuation of Mr Blue Corp (207760.KQ) is (9,892.06) KRW. With the latest stock price at 1,719.00 KRW, the upside of Mr Blue Corp based on DCF is -675.5%.
Based on the latest price of 1,719.00 KRW and our DCF valuation, Mr Blue Corp (207760.KQ) is a sell. selling 207760.KQ stocks now will result in a potential gain of 675.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 8.2% | 6.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (48,712.94) - (5,686.77) | (9,892.06) |
| Upside | -2933.8% - -430.8% | -675.5% |