BDO Unibank, Inc. (BDOUF) Fair Value 2026 — DCF & Multi-Method Analysis | EvidInvest | EvidInvest

BDOUF — Fair Value Analysis

BDO Unibank, Inc.

Current: $2.12Undervalued

⚠

High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.

Fair Value Range

Bear Case (25th pct.)

$20.17

851.4% vs price

Base Case (Median)

$20.86

884.0% vs price

Bull Case (75th pct.)

$296.64

13892.5% vs price

$20.17$20.86$296.64

◇ = Current price | |Bear |Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
DCF (Discounted Cash Flow)	$572.42	26900.9%	High (40%)
PE Comparable	$19.47	818.6%	Medium (25%)
Graham Number	$20.86	884.0%	High (80%)

Interpretation

Based on 3 out of 8 methods, BDOUF appears undervalued at the current price of $2.12. The base case fair value of $20.86 implies 884.0% 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.