Industrial Bank of Korea
Bear Case (25th pct.)
-413.4% vs price
Base Case (Median)
78.7% vs price
Bull Case (75th pct.)
101.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-388778.20 | -1883.4% | High (40%) |
| PE Comparable | $38483.60 | 76.5% | Medium (25%) |
| Growth Trajectory DCF | $39416.94 | 80.8% | Medium (20%) |
| Graham Number | $57342.21 | 163.0% | High (80%) |
Based on 4 out of 8 methods, 024110.KS appears fairly valued at the current price of $21800.00. The base case fair value of $38950.27 implies 78.7% 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.