NAVER Corporation
Bear Case (25th pct.)
-33.7% vs price
Base Case (Median)
-18.0% vs price
Bull Case (75th pct.)
-12.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $24383.59 | -90.1% | High (40%) |
| PE Comparable | $201798.84 | -18.3% | Medium (25%) |
| Growth Trajectory DCF | $701725.82 | 184.1% | Medium (20%) |
| Graham Number | $226203.17 | -8.4% | Low (10%) |
| EV/EBITDA | $202537.11 | -18.0% | Medium (20%) |
| EV/FCF | $208466.96 | -15.6% | Medium (20%) |
| Earnings Power Value | $125663.80 | -49.1% | Medium (50%) |
Based on 7 out of 8 methods, 035420.KS appears overvalued at the current price of $247000.00. The base case fair value of $202537.11 implies 18.0% 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.