Commonwealth Bank of Australia
Bear Case (25th pct.)
-36.4% vs price
Base Case (Median)
-4.0% vs price
Bull Case (75th pct.)
4.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-22.90 | -118.6% | High (40%) |
| PE Comparable | $142.73 | 16.1% | Medium (25%) |
| Growth Trajectory DCF | $124.17 | 1.0% | Medium (20%) |
| Graham Number | $111.84 | -9.0% | High (80%) |
Based on 4 out of 8 methods, CMWAY appears fairly valued at the current price of $122.93. The base case fair value of $118.01 implies 4.0% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.