Hyundai Autoever 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.)
-89.2% vs price
Base Case (Median)
-78.9% vs price
Bull Case (75th pct.)
-76.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $7841.25 | -98.9% | High (40%) |
| PE Comparable | $165271.69 | -75.8% | Medium (25%) |
| Growth Trajectory DCF | $176250.67 | -74.2% | Medium (20%) |
| Graham Number | $99956.03 | -85.4% | Low (10%) |
| EV/EBITDA | $157724.52 | -76.9% | Medium (20%) |
| EV/FCF | $144201.59 | -78.9% | Medium (20%) |
| Earnings Power Value | $47720.04 | -93.0% | Medium (50%) |
Based on 7 out of 8 methods, 307950.KS appears overvalued at the current price of $684000.00. The base case fair value of $144201.59 implies 78.9% 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.