Hankook Tire & Technology Co., Ltd.
Bear Case (25th pct.)
53.6% vs price
Base Case (Median)
88.2% vs price
Bull Case (75th pct.)
129.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $23023.88 | -68.0% | High (40%) |
| PE Comparable | $172378.37 | 139.4% | Medium (25%) |
| Growth Trajectory DCF | $127693.77 | 77.4% | Medium (20%) |
| Graham Number | $143284.97 | 99.0% | Medium (30%) |
| EV/EBITDA | $241227.24 | 235.0% | Medium (20%) |
| Earnings Power Value | $104853.67 | 45.6% | Medium (50%) |
Based on 6 out of 8 methods, 161390.KS appears undervalued at the current price of $72000.00. The base case fair value of $135489.37 implies 88.2% 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.