Mitsubishi Estate Co., Ltd.
Bear Case (25th pct.)
-36.2% vs price
Base Case (Median)
-29.2% vs price
Bull Case (75th pct.)
-0.6% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $11114.63 | 162.3% | High (40%) |
| PE Comparable | $2702.98 | -36.2% | Medium (25%) |
| Growth Trajectory DCF | $2315.10 | -45.4% | Medium (20%) |
| Graham Number | $2998.14 | -29.2% | Low (10%) |
| EV/EBITDA | $4210.00 | -0.6% | Medium (20%) |
Based on 5 out of 8 methods, 8802.T appears overvalued at the current price of $4237.00. The base case fair value of $2998.14 implies 29.2% 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.