Toyota Motor Corporation
Bear Case (25th pct.)
69.0% vs price
Base Case (Median)
99.4% vs price
Bull Case (75th pct.)
115.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $4871.03 | 75.5% | High (40%) |
| PE Comparable | $5534.61 | 99.4% | Medium (25%) |
| Growth Trajectory DCF | $6119.46 | 120.5% | Medium (20%) |
| Graham Number | $4510.75 | 62.5% | Medium (30%) |
| EV/EBITDA | $5855.98 | 111.0% | Medium (20%) |
| EV/FCF | $856.85 | -69.1% | Medium (20%) |
| Earnings Power Value | $7575.42 | 172.9% | Medium (50%) |
Based on 7 out of 8 methods, 7203.T appears undervalued at the current price of $2775.50. The base case fair value of $5534.61 implies 99.4% 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.