Ecopro BM. Co., Ltd.
Bear Case (25th pct.)
-102.5% vs price
Base Case (Median)
-88.1% vs price
Bull Case (75th pct.)
-88.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-65346.44 | -138.4% | High (40%) |
| PE Comparable | $20173.11 | -88.1% | Medium (25%) |
| Graham Number | $20383.97 | -88.0% | High (80%) |
| EV/EBITDA | $21924.36 | -87.1% | Medium (20%) |
| Earnings Power Value | $-4318.02 | -102.5% | High (70%) |
Based on 5 out of 8 methods, 247540.KQ appears overvalued at the current price of $170000.00. The base case fair value of $20173.11 implies 88.1% 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.