Samsung Electro-Mechanics 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.)
-95.7% vs price
Base Case (Median)
-93.0% vs price
Bull Case (75th pct.)
-87.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $13396.44 | -99.2% | High (40%) |
| PE Comparable | $272596.61 | -84.1% | Medium (25%) |
| Growth Trajectory DCF | $119921.60 | -93.0% | Medium (20%) |
| Graham Number | $175790.35 | -89.7% | Low (10%) |
| EV/EBITDA | $243427.16 | -85.8% | Medium (20%) |
| EV/FCF | $85208.46 | -95.0% | Medium (20%) |
| Earnings Power Value | $62674.43 | -96.3% | Medium (50%) |
Based on 7 out of 8 methods, 009150.KS appears overvalued at the current price of $1714000.00. The base case fair value of $119921.60 implies 93.0% 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.