Autoliv, Inc.
Bear Case (25th pct.)
-27.7% vs price
Base Case (Median)
9.2% vs price
Bull Case (75th pct.)
24.1% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $26.25 | -79.6% | High (40%) |
| PE Comparable | $174.52 | 35.8% | Medium (25%) |
| Growth Trajectory DCF | $140.40 | 9.2% | Medium (20%) |
| Graham Number | $81.96 | -36.2% | Medium (30%) |
| EV/EBITDA | $186.53 | 45.1% | Medium (20%) |
| EV/FCF | $144.39 | 12.3% | Medium (20%) |
| Earnings Power Value | $103.80 | -19.2% | Medium (50%) |
Based on 7 out of 8 methods, ALV appears fairly valued at the current price of $128.53. The base case fair value of $140.40 implies 9.2% 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.