Kakao Pay Corp.
Bear Case (25th pct.)
-78.3% vs price
Base Case (Median)
-74.9% vs price
Bull Case (75th pct.)
-73.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $2505.82 | -94.4% | High (40%) |
| PE Comparable | $11191.68 | -74.9% | Medium (25%) |
| Graham Number | $11887.98 | -73.4% | Low (10%) |
| EV/EBITDA | $9707.10 | -78.3% | Medium (20%) |
| Earnings Power Value | $14621.67 | -67.3% | Medium (50%) |
Based on 5 out of 8 methods, 377300.KS appears overvalued at the current price of $44650.00. The base case fair value of $11191.68 implies 74.9% 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.