LG Innotek 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.)
-82.5% vs price
Base Case (Median)
-67.7% vs price
Bull Case (75th pct.)
-49.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $48931.80 | -95.3% | High (40%) |
| PE Comparable | $513475.69 | -50.4% | Medium (25%) |
| Growth Trajectory DCF | $219782.39 | -78.8% | Medium (20%) |
| Graham Number | $335010.75 | -67.7% | Low (10%) |
| EV/EBITDA | $767053.16 | -26.0% | Medium (20%) |
| EV/FCF | $533595.55 | -48.5% | Medium (20%) |
| Earnings Power Value | $142466.61 | -86.2% | Medium (50%) |
Based on 7 out of 8 methods, 011070.KS appears overvalued at the current price of $1036000.00. The base case fair value of $335010.75 implies 67.7% 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.