Bayerische Motoren Werke AG
Bear Case (25th pct.)
138.6% vs price
Base Case (Median)
170.0% vs price
Bull Case (75th pct.)
336.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-0.16 | -100.5% | High (40%) |
| PE Comparable | $80.44 | 175.4% | Medium (25%) |
| Growth Trajectory DCF | $344.52 | 1079.5% | Medium (20%) |
| Graham Number | $67.17 | 130.0% | Medium (30%) |
| EV/EBITDA | $143.30 | 390.6% | Medium (20%) |
| Earnings Power Value | $77.30 | 164.6% | Medium (50%) |
Based on 6 out of 8 methods, BMWYY appears undervalued at the current price of $29.21. The base case fair value of $78.87 implies 170.0% 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.