APR Co., Ltd.
Bear Case (25th pct.)
-82.9% vs price
Base Case (Median)
-74.2% vs price
Bull Case (75th pct.)
-71.6% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $57469.87 | -85.4% | High (40%) |
| PE Comparable | $175077.17 | -55.5% | Medium (25%) |
| Graham Number | $50598.96 | -87.1% | High (80%) |
| EV/EBITDA | $106103.00 | -73.0% | Medium (20%) |
| EV/FCF | $113555.90 | -71.1% | Medium (20%) |
| Earnings Power Value | $97055.46 | -75.3% | High (70%) |
Based on 6 out of 8 methods, 278470.KS appears overvalued at the current price of $393000.00. The base case fair value of $101579.23 implies 74.2% 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.