Hana Financial Group Inc.
Bear Case (25th pct.)
-359.3% vs price
Base Case (Median)
53.1% vs price
Bull Case (75th pct.)
66.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-1778078.42 | -1569.5% | High (40%) |
| PE Comparable | $174408.85 | 44.1% | Medium (25%) |
| Growth Trajectory DCF | $196046.06 | 62.0% | Medium (20%) |
| Graham Number | $215345.69 | 78.0% | High (80%) |
Based on 4 out of 8 methods, 086790.KS appears fairly valued at the current price of $121000.00. The base case fair value of $185227.46 implies 53.1% 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.