KT Corporation
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
84.5% vs price
Base Case (Median)
107.1% vs price
Bull Case (75th pct.)
284.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $372517.18 | 579.8% | High (40%) |
| PE Comparable | $113514.07 | 107.1% | Medium (25%) |
| Growth Trajectory DCF | $82409.03 | 50.4% | Medium (20%) |
| Graham Number | $103249.00 | 88.4% | Low (10%) |
| EV/EBITDA | $251151.05 | 358.3% | Medium (20%) |
| EV/FCF | $169711.14 | 209.7% | Medium (20%) |
| Earnings Power Value | $98933.40 | 80.5% | Medium (50%) |
Based on 7 out of 8 methods, 030200.KS appears undervalued at the current price of $54800.00. The base case fair value of $113514.07 implies 107.1% 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.