Korea Electric Power Corporation
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.)
315.2% vs price
Base Case (Median)
446.1% vs price
Bull Case (75th pct.)
914.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $380238.63 | 909.9% | High (40%) |
| PE Comparable | $205593.36 | 446.1% | Medium (25%) |
| Growth Trajectory DCF | $383672.17 | 919.0% | Medium (20%) |
| Graham Number | $151351.38 | 302.0% | Medium (40%) |
| EV/EBITDA | $424890.79 | 1028.5% | Medium (20%) |
| EV/FCF | $161269.45 | 328.3% | Medium (20%) |
| Earnings Power Value | $-23608.14 | -162.7% | Medium (50%) |
Based on 7 out of 8 methods, 015760.KS appears undervalued at the current price of $37650.00. The base case fair value of $205593.36 implies 446.1% 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.