KRAFTON, Inc.
Bear Case (25th pct.)
2.0% vs price
Base Case (Median)
12.2% vs price
Bull Case (75th pct.)
61.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $162293.00 | -31.5% | High (40%) |
| PE Comparable | $495187.63 | 108.9% | Medium (25%) |
| Growth Trajectory DCF | $545171.79 | 130.0% | Medium (20%) |
| Graham Number | $266012.05 | 12.2% | Low (10%) |
| EV/EBITDA | $271388.62 | 14.5% | Medium (20%) |
| EV/FCF | $262893.26 | 10.9% | Medium (20%) |
| Earnings Power Value | $220807.68 | -6.8% | Medium (50%) |
Based on 7 out of 8 methods, 259960.KS appears undervalued at the current price of $237000.00. The base case fair value of $266012.05 implies 12.2% 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.