Korea Investment Holdings Co., Ltd.
Bear Case (25th pct.)
-513.8% vs price
Base Case (Median)
185.4% vs price
Bull Case (75th pct.)
533.2% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-4027170.19 | -2555.6% | High (40%) |
| PE Comparable | $498393.73 | 203.9% | Medium (25%) |
| Growth Trajectory DCF | $2658682.98 | 1521.1% | Medium (20%) |
| Graham Number | $437559.67 | 166.8% | High (80%) |
Based on 4 out of 8 methods, 071055.KS appears fairly valued at the current price of $164000.00. The base case fair value of $467976.70 implies 185.4% 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.