Isuzu Motors Limited
Bear Case (25th pct.)
16415.8% vs price
Base Case (Median)
23043.9% vs price
Bull Case (75th pct.)
27132.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-3173.52 | -21881.2% | High (40%) |
| PE Comparable | $3679.13 | 25151.4% | Medium (25%) |
| Graham Number | $3065.00 | 20936.3% | Medium (30%) |
| EV/EBITDA | $5332.44 | 36498.7% | Medium (20%) |
| EV/FCF | $2186.81 | 14909.0% | Medium (20%) |
| Earnings Power Value | $4063.97 | 27792.7% | Medium (50%) |
Based on 6 out of 8 methods, ISUZY appears undervalued at the current price of $14.57. The base case fair value of $3372.06 implies 23043.9% 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.