Hd Hyundai Mipo Co. Ltd.
Bear Case (25th pct.)
-71.9% vs price
Base Case (Median)
-56.5% vs price
Bull Case (75th pct.)
-56.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $97057.59 | -56.5% | High (40%) |
| PE Comparable | $159070.52 | -28.7% | Medium (25%) |
| Growth Trajectory DCF | $64269.48 | -71.2% | Medium (20%) |
| Graham Number | $97503.68 | -56.3% | High (80%) |
| EV/EBITDA | $61130.49 | -72.6% | Medium (20%) |
| EV/FCF | $96969.95 | -56.5% | Medium (20%) |
| Earnings Power Value | $42652.23 | -80.9% | High (70%) |
Based on 7 out of 8 methods, 010620.KS appears overvalued at the current price of $223000.00. The base case fair value of $96969.95 implies 56.5% 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.