Samyang Foods Co., Ltd.
Bear Case (25th pct.)
-45.1% vs price
Base Case (Median)
-24.2% vs price
Bull Case (75th pct.)
6.2% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $1368421.77 | 19.5% | High (40%) |
| PE Comparable | $1062522.11 | -7.2% | Medium (25%) |
| Growth Trajectory DCF | $2339645.75 | 104.3% | Medium (20%) |
| Graham Number | $468931.33 | -59.0% | High (80%) |
| EV/EBITDA | $788168.57 | -31.2% | Medium (20%) |
| EV/FCF | $19154.51 | -98.3% | Medium (20%) |
| Earnings Power Value | $867841.73 | -24.2% | High (70%) |
Based on 7 out of 8 methods, 003230.KS appears fairly valued at the current price of $1145000.00. The base case fair value of $867841.73 implies 24.2% 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.