SCREEN Holdings Co., Ltd.
Bear Case (25th pct.)
4799.8% vs price
Base Case (Median)
6712.1% vs price
Bull Case (75th pct.)
7778.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $4278.62 | 4515.6% | High (40%) |
| PE Comparable | $12407.03 | 13284.1% | Medium (25%) |
| Graham Number | $5332.61 | 5652.5% | Low (10%) |
| EV/EBITDA | $7297.01 | 7771.6% | Medium (20%) |
| EV/FCF | $7304.93 | 7780.2% | Medium (20%) |
| Earnings Power Value | $4192.44 | 4422.6% | Medium (50%) |
Based on 6 out of 8 methods, DINRF appears undervalued at the current price of $92.70. The base case fair value of $6314.81 implies 6712.1% 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.