Inpex Corporation
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.)
7553.1% vs price
Base Case (Median)
11289.4% vs price
Bull Case (75th pct.)
19489.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $1547.85 | 7089.3% | High (40%) |
| PE Comparable | $2956.90 | 13633.9% | Medium (25%) |
| Graham Number | $4637.84 | 21441.3% | Medium (40%) |
| EV/EBITDA | $11462.83 | 53141.2% | Medium (20%) |
| EV/FCF | $967.45 | 4393.5% | Medium (20%) |
| Earnings Power Value | $1947.35 | 8944.8% | Medium (50%) |
Based on 6 out of 8 methods, IPXHF appears undervalued at the current price of $21.53. The base case fair value of $2452.13 implies 11289.4% 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.