Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
KONAMI Group Corporation
Bear Case (25th pct.)
-36.6% vs price
Base Case (Median)
-32.5% vs price
Bull Case (75th pct.)
-15.3% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $16709.54 | -25.1% | High (40%) |
| PE Comparable | $21096.94 | -5.4% | Medium (25%) |
| Growth Trajectory DCF | $43282.10 | 94.0% | Medium (20%) |
| Graham Number | $8828.37 | -60.4% | Low (10%) |
| EV/EBITDA | $15055.87 | -32.5% | Medium (20%) |
| EV/FCF | $14783.51 | -33.7% | Medium (20%) |
| Earnings Power Value | $13511.06 | -39.4% | Medium (50%) |
Based on 7 out of 7 methods, KNM.L appears overvalued at the current price of $22310.00. The base case fair value of $15055.87 implies 32.5% 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.