S-Oil Corporation
Bear Case (25th pct.)
-25.9% vs price
Base Case (Median)
-19.6% vs price
Bull Case (75th pct.)
-7.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $82590.32 | -25.9% | High (40%) |
| PE Comparable | $103308.78 | -7.3% | Medium (25%) |
| Graham Number | $118127.81 | 6.0% | Medium (40%) |
| EV/EBITDA | $89572.17 | -19.6% | Medium (20%) |
| Earnings Power Value | $15876.00 | -85.7% | Medium (50%) |
Based on 5 out of 8 methods, 010950.KS appears overvalued at the current price of $111400.00. The base case fair value of $89572.17 implies 19.6% 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.