Hanjin Kal
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-98.7% vs price
Base Case (Median)
-75.6% vs price
Bull Case (75th pct.)
-59.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-1714.84 | -101.4% | High (40%) |
| PE Comparable | $48299.00 | -59.7% | Medium (25%) |
| Graham Number | $53045.92 | -55.8% | High (80%) |
| EV/EBITDA | $1554.28 | -98.7% | Medium (20%) |
| EV/FCF | $29207.51 | -75.6% | Medium (20%) |
Based on 5 out of 8 methods, 180640.KS appears overvalued at the current price of $119900.00. The base case fair value of $29207.51 implies 75.6% 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.