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

HTHIY — Fair Value Analysis

Hitachi, Ltd.

Current: $30.36Undervalued

Fair Value Range

Bear Case (25th pct.)

$2250.48

7312.6% vs price

Base Case (Median)

$2698.51

8788.4% vs price

Bull Case (75th pct.)

$2787.33

9080.9% vs price

$2250.48$2698.51$2787.33

◇ = Current price | |Bear |Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
DCF (Discounted Cash Flow)	$1504.33	4855.0%	High (40%)
PE Comparable	$2651.61	8633.9%	Medium (25%)
Graham Number	$2116.76	6872.2%	High (80%)
EV/EBITDA	$2801.31	9127.0%	Medium (20%)
EV/FCF	$5851.85	19174.9%	Medium (20%)
Earnings Power Value	$2745.40	8942.8%	High (70%)

Interpretation

Based on 6 out of 8 methods, HTHIY appears undervalued at the current price of $30.36. The base case fair value of $2698.51 implies 8788.4% 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.