Ecopro Co., Ltd.
Bear Case (25th pct.)
-110.5% vs price
Base Case (Median)
-93.4% vs price
Bull Case (75th pct.)
-89.9% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-49949.28 | -143.2% | High (40%) |
| PE Comparable | $7610.24 | -93.4% | Medium (25%) |
| Graham Number | $11706.26 | -89.9% | Medium (30%) |
| EV/EBITDA | $26899.55 | -76.8% | Medium (20%) |
| Earnings Power Value | $-12136.08 | -110.5% | Medium (50%) |
Based on 5 out of 8 methods, 086520.KQ appears overvalued at the current price of $115700.00. The base case fair value of $7610.24 implies 93.4% 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.