Samsung Card Co., Ltd.
Bear Case (25th pct.)
-386.1% vs price
Base Case (Median)
66.3% vs price
Bull Case (75th pct.)
114.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-794324.39 | -1642.4% | High (40%) |
| PE Comparable | $68340.69 | 32.7% | Medium (25%) |
| Growth Trajectory DCF | $133530.16 | 159.3% | Medium (20%) |
| Graham Number | $102968.09 | 99.9% | High (80%) |
Based on 4 out of 8 methods, 029780.KS appears fairly valued at the current price of $51500.00. The base case fair value of $85654.39 implies 66.3% 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.