Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Maruwa Co., Ltd.
Bear Case (25th pct.)
-65.3% vs price
Base Case (Median)
-61.3% vs price
Bull Case (75th pct.)
-46.8% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $4787.30 | -91.2% | High (40%) |
| PE Comparable | $38544.05 | -28.8% | Medium (25%) |
| Growth Trajectory DCF | $18262.17 | -66.2% | Medium (20%) |
| Graham Number | $20200.86 | -62.7% | Low (10%) |
| EV/EBITDA | $31177.97 | -42.4% | Medium (20%) |
| Earnings Power Value | $21692.16 | -59.9% | Medium (50%) |
Based on 6 out of 7 methods, MAW.L appears overvalued at the current price of $54100.00. The base case fair value of $20946.51 implies 61.3% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.