NTT, 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.)
-15.1% vs price
Base Case (Median)
32.8% vs price
Bull Case (75th pct.)
154.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $106.99 | -27.7% | High (40%) |
| PE Comparable | $211.48 | 42.9% | Medium (25%) |
| Growth Trajectory DCF | $66.79 | -54.9% | Medium (20%) |
| Graham Number | $181.61 | 22.7% | Low (10%) |
| EV/EBITDA | $432.12 | 192.0% | Medium (20%) |
| Earnings Power Value | $620.26 | 319.1% | Medium (50%) |
Based on 6 out of 8 methods, 9432.T appears fairly valued at the current price of $148.00. The base case fair value of $196.55 implies 32.8% 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.