Samsung C&T Corporation
Bear Case (25th pct.)
-11.7% vs price
Base Case (Median)
17.6% vs price
Bull Case (75th pct.)
32.2% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $31417.25 | -86.1% | High (40%) |
| PE Comparable | $301343.07 | 33.3% | Medium (25%) |
| Growth Trajectory DCF | $234849.14 | 3.9% | Medium (20%) |
| Graham Number | $327075.41 | 44.7% | High (80%) |
| EV/EBITDA | $265702.26 | 17.6% | Medium (20%) |
| EV/FCF | $296291.10 | 31.1% | Medium (20%) |
| Earnings Power Value | $164342.26 | -27.3% | High (70%) |
Based on 7 out of 8 methods, 02826K.KS appears fairly valued at the current price of $226000.00. The base case fair value of $265702.26 implies 17.6% 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.