LIG Nex1 Co., Ltd.
Bear Case (25th pct.)
-80.8% vs price
Base Case (Median)
-77.4% vs price
Bull Case (75th pct.)
-68.6% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $68497.68 | -91.1% | High (40%) |
| PE Comparable | $273706.50 | -64.5% | Medium (25%) |
| Growth Trajectory DCF | $260190.00 | -66.3% | Medium (20%) |
| Graham Number | $144476.28 | -81.3% | High (80%) |
| EV/EBITDA | $190055.36 | -75.4% | Medium (20%) |
| Earnings Power Value | $158441.51 | -79.5% | High (70%) |
Based on 6 out of 8 methods, 079550.KS appears overvalued at the current price of $772000.00. The base case fair value of $174248.44 implies 77.4% 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.