The Discounted Cash Flow (DCF) valuation of Mirae Asset Daewoo Special Purpose Acquisition 3 Co (328380.KQ) is 6,186.25 KRW. With the latest stock price at 2,080.00 KRW, the upside of Mirae Asset Daewoo Special Purpose Acquisition 3 Co based on DCF is 197.4%.
Based on the latest price of 2,080.00 KRW and our DCF valuation, Mirae Asset Daewoo Special Purpose Acquisition 3 Co (328380.KQ) is a buy. buying 328380.KQ stocks now will result in a potential gain of 197.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.4% | 6.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 4,581.26 - 10,425.86 | 6,186.25 |
| Upside | 120.3% - 401.2% | 197.4% |