Yuhan Corporation
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-84.1% vs price
Base Case (Median)
-69.9% vs price
Bull Case (75th pct.)
-36.6% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-1880.73 | -102.4% | High (40%) |
| PE Comparable | $55977.71 | -27.5% | Medium (25%) |
| Growth Trajectory DCF | $96624.61 | 25.2% | Medium (20%) |
| Graham Number | $41835.07 | -45.8% | Medium (40%) |
| EV/EBITDA | $23274.94 | -69.9% | Medium (20%) |
| EV/FCF | $6323.86 | -91.8% | Medium (20%) |
| Earnings Power Value | $18233.59 | -76.4% | Medium (50%) |
Based on 7 out of 8 methods, 000100.KS appears overvalued at the current price of $77200.00. The base case fair value of $23274.94 implies 69.9% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.