Hyosung Heavy Industries Corporation
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.)
-88.9% vs price
Base Case (Median)
-76.2% vs price
Bull Case (75th pct.)
-71.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $417.70 | -100.0% | High (40%) |
| PE Comparable | $1048204.13 | -69.0% | Medium (25%) |
| Growth Trajectory DCF | $1451452.19 | -57.0% | Medium (20%) |
| Graham Number | $555057.30 | -83.6% | High (80%) |
| EV/EBITDA | $802156.81 | -76.2% | Medium (20%) |
| EV/FCF | $862574.50 | -74.4% | Medium (20%) |
| Earnings Power Value | $194505.68 | -94.2% | High (70%) |
Based on 7 out of 8 methods, 298040.KS appears overvalued at the current price of $3376000.00. The base case fair value of $802156.81 implies 76.2% 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.