Mirae Asset Securities Co. Ltd.
Bear Case (25th pct.)
-211.1% vs price
Base Case (Median)
-22.3% vs price
Bull Case (75th pct.)
12.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-348610.43 | -766.6% | High (40%) |
| PE Comparable | $42517.56 | -18.7% | Medium (25%) |
| Growth Trajectory DCF | $108254.23 | 107.0% | Medium (20%) |
| Graham Number | $38723.25 | -26.0% | High (80%) |
Based on 4 out of 8 methods, 006800.KS appears fairly valued at the current price of $52300.00. The base case fair value of $40620.41 implies 22.3% 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.