ASUSTeK Computer Inc.
Bear Case (25th pct.)
2218.8% vs price
Base Case (Median)
2637.8% vs price
Bull Case (75th pct.)
2710.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $920.74 | 700.6% | High (40%) |
| PE Comparable | $7089.26 | 6064.6% | Medium (25%) |
| Graham Number | $3231.45 | 2710.0% | Low (10%) |
| EV/EBITDA | $2666.63 | 2218.8% | Medium (20%) |
| Earnings Power Value | $3148.44 | 2637.8% | Medium (50%) |
Based on 5 out of 8 methods, ASUUY appears undervalued at the current price of $115.00. The base case fair value of $3148.44 implies 2637.8% 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.