Fast Retailing Co., Ltd.
Bear Case (25th pct.)
323.5% vs price
Base Case (Median)
460.4% vs price
Bull Case (75th pct.)
533.2% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $1889.98 | 286.2% | High (40%) |
| PE Comparable | $3176.84 | 549.2% | Medium (25%) |
| Graham Number | $1679.00 | 243.1% | Medium (30%) |
| EV/EBITDA | $2863.82 | 485.2% | Medium (20%) |
| EV/FCF | $4678.13 | 856.0% | Medium (20%) |
| Earnings Power Value | $2620.55 | 435.5% | Medium (50%) |
Based on 6 out of 8 methods, FRCOF appears undervalued at the current price of $489.35. The base case fair value of $2742.18 implies 460.4% 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.