Fujitsu Limited
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.)
-41.2% vs price
Base Case (Median)
-22.7% vs price
Bull Case (75th pct.)
36.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $1501.34 | -53.9% | High (40%) |
| PE Comparable | $6368.42 | 95.4% | Medium (25%) |
| Growth Trajectory DCF | $13229.19 | 305.8% | Medium (20%) |
| Graham Number | $2523.50 | -22.6% | Low (10%) |
| EV/EBITDA | $2290.22 | -29.7% | Medium (20%) |
| EV/FCF | $2521.46 | -22.7% | Medium (20%) |
| Earnings Power Value | $1545.56 | -52.6% | Medium (50%) |
Based on 7 out of 8 methods, 6702.T appears fairly valued at the current price of $3260.00. The base case fair value of $2521.46 implies 22.7% 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.