Kia Corporation
Bear Case (25th pct.)
30.0% vs price
Base Case (Median)
51.1% vs price
Bull Case (75th pct.)
91.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $70930.54 | -57.5% | High (40%) |
| PE Comparable | $336225.66 | 101.6% | Medium (25%) |
| Growth Trajectory DCF | $378008.51 | 126.6% | Medium (20%) |
| Graham Number | $252061.18 | 51.1% | Medium (30%) |
| EV/EBITDA | $303403.28 | 81.9% | Medium (20%) |
| EV/FCF | $233650.85 | 40.1% | Medium (20%) |
| Earnings Power Value | $199898.91 | 19.8% | Medium (50%) |
Based on 7 out of 8 methods, 000270.KS appears undervalued at the current price of $166800.00. The base case fair value of $252061.18 implies 51.1% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.