Mitsui & Co., Ltd.
Bear Case (25th pct.)
-22.1% vs price
Base Case (Median)
0.6% vs price
Bull Case (75th pct.)
15.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $2121.86 | -55.1% | High (40%) |
| PE Comparable | $5622.99 | 18.9% | Medium (25%) |
| Growth Trajectory DCF | $3423.00 | -27.6% | Medium (20%) |
| Graham Number | $4475.66 | -5.4% | High (80%) |
| EV/EBITDA | $5622.32 | 18.8% | Medium (20%) |
| Earnings Power Value | $5043.23 | 6.6% | High (70%) |
Based on 6 out of 8 methods, 8031.T appears fairly valued at the current price of $4731.00. The base case fair value of $4759.45 implies 0.6% 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.