GS Holdings Corp.
Bear Case (25th pct.)
262.7% vs price
Base Case (Median)
356.2% vs price
Bull Case (75th pct.)
613.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $244545.79 | 356.2% | High (40%) |
| PE Comparable | $312486.36 | 483.0% | Medium (25%) |
| Growth Trajectory DCF | $479428.73 | 794.5% | Medium (20%) |
| Graham Number | $237532.50 | 343.2% | High (80%) |
| EV/EBITDA | $452411.46 | 744.1% | Medium (20%) |
| EV/FCF | $151275.42 | 182.2% | Medium (20%) |
| Earnings Power Value | $137526.63 | 156.6% | High (70%) |
Based on 7 out of 8 methods, 078935.KS appears undervalued at the current price of $53600.00. The base case fair value of $244545.79 implies 356.2% 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.