Tokio Marine Holdings, Inc.
Bear Case (25th pct.)
-19.0% vs price
Base Case (Median)
-15.5% vs price
Bull Case (75th pct.)
-7.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $7439.90 | 1.6% | High (40%) |
| PE Comparable | $6190.08 | -15.5% | Medium (25%) |
| Graham Number | $5674.30 | -22.5% | High (80%) |
Based on 3 out of 8 methods, 8766.T appears overvalued at the current price of $7325.00. The base case fair value of $6190.08 implies 15.5% 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.