Mirae Asset Securities Co. Ltd.
Bear Case (25th pct.)
-375.0% vs price
Base Case (Median)
174.2% vs price
Bull Case (75th pct.)
280.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-297953.76 | -2022.3% | High (40%) |
| PE Comparable | $42517.56 | 174.3% | Medium (25%) |
| Growth Trajectory DCF | $108254.23 | 598.4% | Medium (20%) |
| Graham Number | $42479.40 | 174.1% | High (80%) |
Based on 4 out of 8 methods, 006805.KS appears fairly valued at the current price of $15500.00. The base case fair value of $42498.48 implies 174.2% 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.