LG Uplus Corp.
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.)
26.0% vs price
Base Case (Median)
51.1% vs price
Bull Case (75th pct.)
351.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $70546.46 | 342.3% | High (40%) |
| PE Comparable | $20932.50 | 31.2% | Medium (25%) |
| Growth Trajectory DCF | $16985.86 | 6.5% | Medium (20%) |
| Graham Number | $24095.06 | 51.1% | Low (10%) |
| EV/EBITDA | $83749.74 | 425.1% | Medium (20%) |
| EV/FCF | $73419.36 | 360.3% | Medium (20%) |
| Earnings Power Value | $19266.02 | 20.8% | Medium (50%) |
Based on 7 out of 8 methods, 032640.KS appears undervalued at the current price of $15950.00. The base case fair value of $24095.06 implies 51.1% 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.