Woori Financial Group Inc.
Bear Case (25th pct.)
-4.9% vs price
Base Case (Median)
64.5% vs price
Bull Case (75th pct.)
76.6% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-32113.40 | -203.1% | High (40%) |
| PE Comparable | $50216.76 | 61.2% | Medium (25%) |
| Growth Trajectory DCF | $52260.81 | 67.8% | Medium (20%) |
| Graham Number | $63219.95 | 103.0% | High (80%) |
Based on 4 out of 8 methods, 316140.KS appears fairly valued at the current price of $31150.00. The base case fair value of $51238.79 implies 64.5% 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.