Dai-ichi Life Holdings, Inc.
Bear Case (25th pct.)
-22.4% vs price
Base Case (Median)
-13.2% vs price
Bull Case (75th pct.)
-4.9% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $1715.63 | -5.7% | High (40%) |
| PE Comparable | $1444.14 | -20.6% | Medium (25%) |
| Growth Trajectory DCF | $1317.81 | -27.6% | Medium (20%) |
| Graham Number | $1773.87 | -2.5% | High (80%) |
Based on 4 out of 8 methods, 8750.T appears overvalued at the current price of $1819.50. The base case fair value of $1579.89 implies 13.2% 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.