Samsung Fire & Marine Insurance Co., Ltd.
Bear Case (25th pct.)
-19.7% vs price
Base Case (Median)
-10.4% vs price
Bull Case (75th pct.)
-2.9% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $460550.91 | -29.6% | High (40%) |
| PE Comparable | $546806.85 | -16.4% | Medium (25%) |
| Growth Trajectory DCF | $624918.12 | -4.4% | Medium (20%) |
| Graham Number | $664900.25 | 1.7% | High (80%) |
Based on 4 out of 8 methods, 000810.KS appears overvalued at the current price of $654000.00. The base case fair value of $585862.48 implies 10.4% 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.