Fujitsu Limited
Bear Case (25th pct.)
7522.5% vs price
Base Case (Median)
9213.2% vs price
Bull Case (75th pct.)
11096.1% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $1519.69 | 6820.3% | High (40%) |
| PE Comparable | $4050.93 | 18346.9% | Medium (25%) |
| Graham Number | $2035.28 | 9168.1% | Low (10%) |
| EV/EBITDA | $2055.05 | 9258.2% | Medium (20%) |
| EV/FCF | $2593.21 | 11708.8% | Medium (20%) |
| Earnings Power Value | $1553.45 | 6974.0% | Medium (50%) |
Based on 6 out of 8 methods, FJTSF appears undervalued at the current price of $21.96. The base case fair value of $2045.17 implies 9213.2% 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.