CJ 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.)
-50.0% vs price
Base Case (Median)
-23.2% vs price
Bull Case (75th pct.)
736.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $11347723.21 | 6844.8% | High (40%) |
| PE Comparable | $87008.49 | -46.8% | Medium (25%) |
| Growth Trajectory DCF | $60728.18 | -62.8% | Medium (20%) |
| Graham Number | $125421.86 | -23.2% | High (80%) |
| EV/EBITDA | $1800130.52 | 1001.7% | Medium (20%) |
| EV/FCF | $933292.64 | 471.2% | Medium (20%) |
| Earnings Power Value | $76321.94 | -53.3% | High (70%) |
Based on 7 out of 8 methods, 00104K.KS appears fairly valued at the current price of $163400.00. The base case fair value of $125421.86 implies 23.2% 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.