Fujitsu Limited
Bear Case (25th pct.)
8276.1% vs price
Base Case (Median)
10286.7% vs price
Bull Case (75th pct.)
12102.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $1491.96 | 7253.2% | High (40%) |
| PE Comparable | $4076.42 | 19990.8% | Medium (25%) |
| Graham Number | $2049.57 | 10001.4% | Low (10%) |
| EV/EBITDA | $2165.36 | 10572.1% | Medium (20%) |
| EV/FCF | $2579.39 | 12612.6% | Medium (20%) |
| Earnings Power Value | $1582.83 | 7701.0% | Medium (50%) |
Based on 6 out of 8 methods, FJTSY appears undervalued at the current price of $20.29. The base case fair value of $2107.47 implies 10286.7% 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.