Sanil Electric 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.)
-82.4% vs price
Base Case (Median)
-72.7% vs price
Bull Case (75th pct.)
-58.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $18871.42 | -91.4% | High (40%) |
| PE Comparable | $102883.16 | -53.3% | Medium (25%) |
| Growth Trajectory DCF | $299431.53 | 35.8% | Medium (20%) |
| Graham Number | $47960.27 | -78.2% | High (80%) |
| EV/EBITDA | $60127.94 | -72.7% | Medium (20%) |
| EV/FCF | $79059.65 | -64.1% | Medium (20%) |
| Earnings Power Value | $29874.93 | -86.5% | High (70%) |
Based on 7 out of 8 methods, 062040.KS appears overvalued at the current price of $220500.00. The base case fair value of $60127.94 implies 72.7% 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.