ISU Petasys Co., Ltd.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-89.4% vs price
Base Case (Median)
-77.4% vs price
Bull Case (75th pct.)
-57.2% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $1577.28 | -98.7% | High (40%) |
| PE Comparable | $59209.17 | -51.6% | Medium (25%) |
| Growth Trajectory DCF | $59611.95 | -51.3% | Medium (20%) |
| Graham Number | $23383.63 | -80.9% | Low (10%) |
| EV/EBITDA | $31975.68 | -73.9% | Medium (20%) |
| Earnings Power Value | $9529.95 | -92.2% | Medium (50%) |
Based on 6 out of 8 methods, 007660.KS appears overvalued at the current price of $122400.00. The base case fair value of $27679.66 implies 77.4% 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.