Hitachi, Ltd. (HTHIF) Fair Value 2026 — DCF & Multi-Method Analysis | EvidInvest | EvidInvest

HTHIF — Fair Value Analysis

Hitachi, Ltd.

Current: $30.63Undervalued

Fair Value Range

Bear Case (25th pct.)

$2621.56

8458.8% vs price

Base Case (Median)

$3154.80

10199.7% vs price

Bull Case (75th pct.)

$3931.27

12734.7% vs price

$2621.56$3154.80$3931.27

◇ = Current price | |Bear |Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
DCF (Discounted Cash Flow)	$4017.07	13014.8%	High (40%)
PE Comparable	$2635.75	8505.1%	Medium (25%)
Graham Number	$2112.48	6796.8%	High (80%)
EV/EBITDA	$3673.86	11894.3%	Medium (20%)
EV/FCF	$5825.93	18920.3%	Medium (20%)
Earnings Power Value	$2616.83	8443.4%	High (70%)

Interpretation

Based on 6 out of 8 methods, HTHIF appears undervalued at the current price of $30.63. The base case fair value of $3154.80 implies 10199.7% 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.