Hyundai Glovis Co., Ltd.
Bear Case (25th pct.)
20.6% vs price
Base Case (Median)
82.4% vs price
Bull Case (75th pct.)
113.2% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $86804.56 | -58.4% | High (40%) |
| PE Comparable | $432046.43 | 107.2% | Medium (25%) |
| Growth Trajectory DCF | $456935.13 | 119.2% | Medium (20%) |
| Graham Number | $263438.09 | 26.3% | High (80%) |
| EV/EBITDA | $380404.76 | 82.4% | Medium (20%) |
| EV/FCF | $490090.50 | 135.1% | Medium (20%) |
| Earnings Power Value | $239623.12 | 14.9% | High (70%) |
Based on 7 out of 8 methods, 086280.KS appears undervalued at the current price of $208500.00. The base case fair value of $380404.76 implies 82.4% 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.