Samsung Engineering Co., Ltd.
Bear Case (25th pct.)
-27.6% vs price
Base Case (Median)
-12.7% vs price
Bull Case (75th pct.)
17.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $13718.94 | -71.2% | High (40%) |
| PE Comparable | $61407.09 | 29.0% | Medium (25%) |
| Growth Trajectory DCF | $50449.08 | 6.0% | Medium (20%) |
| Graham Number | $41577.25 | -12.7% | High (80%) |
| EV/EBITDA | $40079.42 | -15.8% | Medium (20%) |
| EV/FCF | $68722.71 | 44.4% | Medium (20%) |
| Earnings Power Value | $28883.29 | -39.3% | High (70%) |
Based on 7 out of 8 methods, 028050.KS appears fairly valued at the current price of $47600.00. The base case fair value of $41577.25 implies 12.7% 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.