MetLife, Inc.
Bear Case (25th pct.)
-35.8% vs price
Base Case (Median)
-30.8% vs price
Bull Case (75th pct.)
-26.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $59.34 | -38.6% | High (40%) |
| PE Comparable | $63.02 | -34.8% | Medium (25%) |
| Growth Trajectory DCF | $72.21 | -25.3% | Medium (20%) |
| Graham Number | $70.76 | -26.8% | High (80%) |
Based on 4 out of 8 methods, MET appears overvalued at the current price of $96.68. The base case fair value of $66.89 implies 30.8% 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.