Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
AUTOLIV INC
Bear Case (25th pct.)
-4.5% vs price
Base Case (Median)
3.9% vs price
Bull Case (75th pct.)
39.5% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $122.27 | 0.9% | High (40%) |
| PE Comparable | $159.42 | 31.6% | Medium (25%) |
| Growth Trajectory DCF | $125.83 | 3.9% | Medium (20%) |
| Graham Number | $81.38 | -32.8% | Medium (30%) |
| EV/EBITDA | $178.62 | 47.5% | Medium (20%) |
| EV/FCF | $181.19 | 49.6% | Medium (20%) |
| Earnings Power Value | $109.01 | -10.0% | Medium (50%) |
Based on 7 out of 7 methods, ALV appears fairly valued at the current price of $121.13. The base case fair value of $125.83 implies 3.9% 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.