Samsung Life Insurance Co., Ltd.
Bear Case (25th pct.)
-60.9% vs price
Base Case (Median)
-50.7% 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) | $50541.94 | -86.9% | High (40%) |
| PE Comparable | $184354.03 | -52.2% | Medium (25%) |
| Growth Trajectory DCF | $195603.32 | -49.3% | Medium (20%) |
| Graham Number | $346809.60 | -10.0% | High (80%) |
Based on 4 out of 8 methods, 032830.KS appears overvalued at the current price of $385500.00. The base case fair value of $189978.68 implies 50.7% 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.