KakaoBank Corp.
Bear Case (25th pct.)
-55.0% vs price
Base Case (Median)
-36.9% vs price
Bull Case (75th pct.)
-27.9% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $2621.85 | -89.0% | High (40%) |
| PE Comparable | $13389.85 | -43.6% | Medium (25%) |
| Growth Trajectory DCF | $16562.26 | -30.3% | Medium (20%) |
| Graham Number | $18830.89 | -20.7% | High (80%) |
Based on 4 out of 8 methods, 323410.KS appears overvalued at the current price of $23750.00. The base case fair value of $14976.06 implies 36.9% 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.