Murata Manufacturing Co., Ltd.
Bear Case (25th pct.)
-84.6% vs price
Base Case (Median)
-76.0% vs price
Bull Case (75th pct.)
-72.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $378.10 | -95.6% | High (40%) |
| PE Comparable | $3195.37 | -62.7% | Medium (25%) |
| Growth Trajectory DCF | $1221.68 | -85.7% | Medium (20%) |
| Graham Number | $2063.25 | -75.9% | Low (10%) |
| EV/EBITDA | $2675.34 | -68.7% | Medium (20%) |
| EV/FCF | $2050.19 | -76.0% | Medium (20%) |
| Earnings Power Value | $1409.61 | -83.5% | Medium (50%) |
Based on 7 out of 8 methods, 6981.T appears overvalued at the current price of $8556.00. The base case fair value of $2050.19 implies 76.0% 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.