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.)
-81.0% vs price
Base Case (Median)
-63.5% vs price
Bull Case (75th pct.)
-18.2% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-1815.84 | -103.1% | High (40%) |
| PE Comparable | $56173.60 | -4.6% | Medium (25%) |
| Growth Trajectory DCF | $93130.88 | 58.1% | Medium (20%) |
| Graham Number | $40208.11 | -31.7% | Medium (40%) |
| EV/EBITDA | $21499.83 | -63.5% | Medium (20%) |
| EV/FCF | $5841.56 | -90.1% | Medium (20%) |
| Earnings Power Value | $16575.11 | -71.9% | Medium (50%) |
Based on 7 out of 8 methods, 000105.KS appears overvalued at the current price of $58900.00. The base case fair value of $21499.83 implies 63.5% 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.