S-Oil Corporation
Bear Case (25th pct.)
54.4% vs price
Base Case (Median)
67.4% vs price
Bull Case (75th pct.)
93.1% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $82590.32 | 54.4% | High (40%) |
| PE Comparable | $103308.78 | 93.1% | Medium (25%) |
| Graham Number | $118127.81 | 120.8% | Medium (40%) |
| EV/EBITDA | $89572.17 | 67.4% | Medium (20%) |
| Earnings Power Value | $15876.00 | -70.3% | Medium (50%) |
Based on 5 out of 8 methods, 010955.KS appears undervalued at the current price of $53500.00. The base case fair value of $89572.17 implies 67.4% 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.