DAEDUCK ELECTRONICS Co., Ltd.
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.)
-79.9% vs price
Base Case (Median)
-21.4% vs price
Bull Case (75th pct.)
10.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $5220.03 | -85.0% | High (40%) |
| PE Comparable | $48088.22 | 37.8% | Medium (25%) |
| Growth Trajectory DCF | $48422.88 | 38.7% | Medium (20%) |
| Graham Number | $27424.96 | -21.4% | Low (10%) |
| EV/EBITDA | $29041.40 | -16.8% | Medium (20%) |
| EV/FCF | $8799.28 | -74.8% | Medium (20%) |
| Earnings Power Value | $4452.92 | -87.2% | Medium (50%) |
Based on 7 out of 8 methods, 35320K.KS appears fairly valued at the current price of $34900.00. The base case fair value of $27424.96 implies 21.4% 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.