Kakao 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.)
-54.8% vs price
Base Case (Median)
-40.8% vs price
Bull Case (75th pct.)
-4.2% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $12712.02 | -69.4% | High (40%) |
| PE Comparable | $17504.79 | -57.8% | Medium (25%) |
| Growth Trajectory DCF | $125898.67 | 203.4% | Medium (20%) |
| Graham Number | $24559.00 | -40.8% | Low (10%) |
| EV/EBITDA | $35368.76 | -14.8% | Medium (20%) |
| EV/FCF | $44143.82 | 6.4% | Medium (20%) |
| Earnings Power Value | $20025.44 | -51.7% | Medium (50%) |
Based on 7 out of 8 methods, 035720.KS appears overvalued at the current price of $41500.00. The base case fair value of $24559.00 implies 40.8% 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.