HYBE Co., Ltd.
Bear Case (25th pct.)
-107.5% vs price
Base Case (Median)
-85.4% vs price
Bull Case (75th pct.)
-72.6% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-124965.28 | -155.5% | High (40%) |
| EV/EBITDA | $46251.32 | -79.4% | Medium (20%) |
| EV/FCF | $107455.58 | -52.2% | Medium (20%) |
| Earnings Power Value | $19300.66 | -91.4% | Medium (50%) |
Based on 4 out of 8 methods, 352820.KS appears overvalued at the current price of $225000.00. The base case fair value of $32775.99 implies 85.4% 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.