Samsung C&T Corporation
Bear Case (25th pct.)
-59.7% vs price
Base Case (Median)
-46.2% vs price
Bull Case (75th pct.)
-39.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $31417.25 | -93.6% | High (40%) |
| PE Comparable | $301302.55 | -39.0% | Medium (25%) |
| Growth Trajectory DCF | $233721.20 | -52.7% | Medium (20%) |
| Graham Number | $327075.41 | -33.8% | High (80%) |
| EV/EBITDA | $265702.26 | -46.2% | Medium (20%) |
| EV/FCF | $296291.10 | -40.0% | Medium (20%) |
| Earnings Power Value | $164342.26 | -66.7% | High (70%) |
Based on 7 out of 8 methods, 028260.KS appears overvalued at the current price of $494000.00. The base case fair value of $265702.26 implies 46.2% 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.