The Discounted Cash Flow (DCF) valuation of Netmarble Corp (251270.KS) is (4,813.38) KRW. With the latest stock price at 51,100.00 KRW, the upside of Netmarble Corp based on DCF is -109.4%.
Based on the latest price of 51,100.00 KRW and our DCF valuation, Netmarble Corp (251270.KS) is a sell. selling 251270.KS stocks now will result in a potential gain of 109.4%.
Note: valuation result may not be accurate due to the company's negative cashflows.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.4% | 6.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (8,279.93) - 25,124.35 | (4,813.38) |
| Upside | -116.2% - -50.8% | -109.4% |