Korea Aerospace Industries, Ltd.
Bear Case (25th pct.)
-80.2% vs price
Base Case (Median)
-77.6% vs price
Bull Case (75th pct.)
-73.2% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $2145.75 | -98.5% | High (40%) |
| PE Comparable | $39206.15 | -72.2% | Medium (25%) |
| Growth Trajectory DCF | $33970.14 | -75.9% | Medium (20%) |
| Graham Number | $29254.59 | -79.2% | High (80%) |
| EV/EBITDA | $38965.66 | -72.3% | Medium (20%) |
| Earnings Power Value | $27461.15 | -80.5% | High (70%) |
Based on 6 out of 8 methods, 047810.KS appears overvalued at the current price of $140900.00. The base case fair value of $31612.37 implies 77.6% 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.