KB Financial Group Inc.
Bear Case (25th pct.)
26.8% vs price
Base Case (Median)
35.1% vs price
Bull Case (75th pct.)
44.2% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $207993.24 | 29.0% | High (40%) |
| PE Comparable | $193374.44 | 20.0% | Medium (25%) |
| Growth Trajectory DCF | $247682.98 | 53.6% | Medium (20%) |
| Graham Number | $227409.19 | 41.1% | High (80%) |
Based on 4 out of 8 methods, 105560.KS appears undervalued at the current price of $161200.00. The base case fair value of $217701.21 implies 35.1% 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.