Korea Electric Power Corporation
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.)
611250.9% vs price
Base Case (Median)
725402.9% vs price
Bull Case (75th pct.)
1577292.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $242478.17 | 1945952.8% | High (40%) |
| PE Comparable | $101407.56 | 813764.9% | Medium (25%) |
| Graham Number | $75103.17 | 602654.2% | Medium (40%) |
| EV/EBITDA | $228254.96 | 1831801.8% | Medium (20%) |
| EV/FCF | $79387.76 | 637040.9% | Medium (20%) |
| Earnings Power Value | $-4928.16 | -39651.8% | Medium (50%) |
Based on 6 out of 8 methods, KEP appears undervalued at the current price of $12.46. The base case fair value of $90397.66 implies 725402.9% 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.