Kiwoom Securities Co., Ltd.
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.)
71.6% vs price
Base Case (Median)
195.9% vs price
Bull Case (75th pct.)
883.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $9765381.34 | 2586.5% | High (40%) |
| PE Comparable | $639545.15 | 75.9% | Medium (25%) |
| Growth Trajectory DCF | $1511308.02 | 315.8% | Medium (20%) |
| Graham Number | $576901.68 | 58.7% | High (80%) |
Based on 4 out of 8 methods, 039490.KS appears undervalued at the current price of $363500.00. The base case fair value of $1075426.58 implies 195.9% 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.