Fast Retailing Co., Ltd.
Bear Case (25th pct.)
4321.0% vs price
Base Case (Median)
5731.9% vs price
Bull Case (75th pct.)
6556.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $1898.18 | 3937.0% | High (40%) |
| PE Comparable | $3218.25 | 6744.4% | Medium (25%) |
| Graham Number | $1690.31 | 3494.9% | Medium (30%) |
| EV/EBITDA | $2863.82 | 5990.6% | Medium (20%) |
| EV/FCF | $4699.29 | 9894.2% | Medium (20%) |
| Earnings Power Value | $2620.55 | 5473.3% | Medium (50%) |
Based on 6 out of 8 methods, FRCOY appears undervalued at the current price of $47.02. The base case fair value of $2742.18 implies 5731.9% 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.