DB Insurance Co., Ltd.
Bear Case (25th pct.)
69.6% vs price
Base Case (Median)
85.7% vs price
Bull Case (75th pct.)
105.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $214142.74 | 44.5% | High (40%) |
| PE Comparable | $263805.83 | 78.0% | Medium (25%) |
| Growth Trajectory DCF | $357531.18 | 141.2% | Medium (20%) |
| Graham Number | $286697.84 | 93.5% | High (80%) |
Based on 4 out of 8 methods, 005830.KS appears undervalued at the current price of $148200.00. The base case fair value of $275251.84 implies 85.7% 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.