MS&AD Insurance Group Holdings, Inc.
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.)
36.8% vs price
Base Case (Median)
188.1% vs price
Bull Case (75th pct.)
353.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $23011.14 | 400.6% | High (40%) |
| PE Comparable | $6369.80 | 38.6% | Medium (25%) |
| Growth Trajectory DCF | $20115.87 | 337.6% | Medium (20%) |
| Graham Number | $6045.73 | 31.5% | High (80%) |
Based on 4 out of 8 methods, 8725.T appears undervalued at the current price of $4597.00. The base case fair value of $13242.84 implies 188.1% 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.