GAON CABLE Co., Ltd.
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.)
-95.2% vs price
Base Case (Median)
-86.8% vs price
Bull Case (75th pct.)
-82.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-18795.84 | -105.6% | High (40%) |
| PE Comparable | $84455.90 | -75.0% | Medium (25%) |
| Growth Trajectory DCF | $41907.66 | -87.6% | Medium (20%) |
| Graham Number | $47097.33 | -86.0% | Low (10%) |
| EV/EBITDA | $61722.77 | -81.7% | Medium (20%) |
| Earnings Power Value | $7770.77 | -97.7% | Medium (50%) |
Based on 6 out of 8 methods, 000500.KS appears overvalued at the current price of $337500.00. The base case fair value of $44502.50 implies 86.8% 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.