Fast Retailing Co., Ltd.
Bear Case (25th pct.)
282.4% vs price
Base Case (Median)
433.6% vs price
Bull Case (75th pct.)
467.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $1743.89 | 240.6% | High (40%) |
| PE Comparable | $2918.74 | 470.0% | Medium (25%) |
| Graham Number | $1610.74 | 214.6% | Medium (30%) |
| EV/EBITDA | $2863.82 | 459.3% | Medium (20%) |
| EV/FCF | $4457.24 | 770.5% | Medium (20%) |
| Earnings Power Value | $2600.94 | 407.9% | Medium (50%) |
Based on 6 out of 8 methods, FRCOF appears undervalued at the current price of $512.05. The base case fair value of $2732.38 implies 433.6% 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.