Ajinomoto Co., Inc.
Bear Case (25th pct.)
-54.0% vs price
Base Case (Median)
-49.0% vs price
Bull Case (75th pct.)
-45.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $4804.68 | -16.5% | High (40%) |
| PE Comparable | $2546.10 | -55.8% | Medium (25%) |
| Growth Trajectory DCF | $3246.18 | -43.6% | Medium (20%) |
| Graham Number | $1570.07 | -72.7% | High (80%) |
| EV/EBITDA | $3054.83 | -46.9% | Medium (20%) |
| EV/FCF | $2936.30 | -49.0% | Medium (20%) |
| Earnings Power Value | $2753.49 | -52.2% | High (70%) |
Based on 7 out of 8 methods, 2802.T appears overvalued at the current price of $5757.00. The base case fair value of $2936.30 implies 49.0% 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.