KEPCO Engineering & Construction Company, Inc.
Bear Case (25th pct.)
-92.3% vs price
Base Case (Median)
-89.4% vs price
Bull Case (75th pct.)
-88.2% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $4902.66 | -96.8% | High (40%) |
| PE Comparable | $17062.44 | -88.7% | Medium (25%) |
| Growth Trajectory DCF | $45659.58 | -69.8% | Medium (20%) |
| Graham Number | $18061.28 | -88.1% | High (80%) |
| EV/EBITDA | $14979.15 | -90.1% | Medium (20%) |
| Earnings Power Value | $10610.08 | -93.0% | High (70%) |
Based on 6 out of 8 methods, 052690.KS appears overvalued at the current price of $151300.00. The base case fair value of $16020.80 implies 89.4% 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.