Honda Motor Co., Ltd.
Bear Case (25th pct.)
-20002.6% vs price
Base Case (Median)
28978.9% vs price
Bull Case (75th pct.)
29240.2% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-18212.94 | -68984.0% | High (40%) |
| EV/EBITDA | $7826.62 | 29501.4% | Medium (20%) |
| EV/FCF | $7688.45 | 28978.9% | Medium (20%) |
Based on 3 out of 8 methods, HMC appears fairly valued at the current price of $26.44. The base case fair value of $7688.45 implies 28978.9% 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.