MercadoLibre, Inc.
Bear Case (25th pct.)
-72.2% vs price
Base Case (Median)
-61.4% vs price
Bull Case (75th pct.)
-50.1% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $344.24 | -80.7% | High (40%) |
| PE Comparable | $689.72 | -61.4% | Medium (25%) |
| Growth Trajectory DCF | $1082.12 | -39.5% | Medium (20%) |
| Graham Number | $331.75 | -81.4% | Medium (30%) |
| EV/EBITDA | $702.41 | -60.7% | Medium (20%) |
| EV/FCF | $4915.47 | 175.0% | Medium (20%) |
| Earnings Power Value | $649.09 | -63.7% | Medium (50%) |
Based on 7 out of 8 methods, MELI appears overvalued at the current price of $1787.57. The base case fair value of $689.72 implies 61.4% 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.