LS Corp.
Bear Case (25th pct.)
-65.5% vs price
Base Case (Median)
-48.7% vs price
Bull Case (75th pct.)
-39.2% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-140878.86 | -136.4% | High (40%) |
| PE Comparable | $238380.26 | -38.3% | Medium (25%) |
| Growth Trajectory DCF | $171439.60 | -55.6% | Medium (20%) |
| Graham Number | $225286.96 | -41.7% | High (80%) |
| EV/EBITDA | $578880.36 | 49.8% | Medium (20%) |
| Earnings Power Value | $120894.18 | -68.7% | High (70%) |
Based on 6 out of 8 methods, 006260.KS appears overvalued at the current price of $386500.00. The base case fair value of $198363.28 implies 48.7% 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.