Canon Inc.
Bear Case (25th pct.)
14444.2% vs price
Base Case (Median)
21535.9% vs price
Bull Case (75th pct.)
28340.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $337.92 | 1106.8% | High (40%) |
| PE Comparable | $9247.94 | 32928.4% | Medium (25%) |
| Graham Number | $5625.83 | 19992.2% | Low (10%) |
| EV/EBITDA | $8454.30 | 30093.9% | Medium (20%) |
| EV/FCF | $3554.56 | 12594.8% | Medium (20%) |
| Earnings Power Value | $6490.27 | 23079.5% | Medium (50%) |
Based on 6 out of 8 methods, CAJPY appears undervalued at the current price of $28.00. The base case fair value of $6058.05 implies 21535.9% 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.