COWAY Co., Ltd.
Bear Case (25th pct.)
34.3% vs price
Base Case (Median)
55.4% vs price
Bull Case (75th pct.)
85.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $114411.67 | 28.6% | High (40%) |
| PE Comparable | $173178.99 | 94.6% | Medium (25%) |
| Growth Trajectory DCF | $141868.34 | 59.4% | Medium (20%) |
| Graham Number | $102427.74 | 15.1% | Medium (30%) |
| EV/EBITDA | $184704.81 | 107.5% | Medium (20%) |
| Earnings Power Value | $134773.67 | 51.4% | Medium (50%) |
Based on 6 out of 8 methods, 021240.KS appears undervalued at the current price of $89000.00. The base case fair value of $138321.01 implies 55.4% 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.