Ibiden Co.,Ltd.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
1072.7% vs price
Base Case (Median)
2309.7% vs price
Bull Case (75th pct.)
4048.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $25.18 | -74.8% | High (40%) |
| PE Comparable | $5479.72 | 5394.0% | Medium (25%) |
| Graham Number | $3100.53 | 3008.6% | Low (10%) |
| EV/EBITDA | $4482.75 | 4394.4% | Medium (20%) |
| EV/FCF | $990.81 | 893.4% | Medium (20%) |
| Earnings Power Value | $1706.25 | 1610.7% | Medium (50%) |
Based on 6 out of 8 methods, IBIDF appears undervalued at the current price of $99.74. The base case fair value of $2403.39 implies 2309.7% 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.