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.
MAGNA INTERNATIONAL INC
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.)
-62.1% vs price
Base Case (Median)
-14.7% vs price
Bull Case (75th pct.)
20.6% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $8.79 | -86.4% | High (40%) |
| PE Comparable | $55.30 | -14.4% | Medium (25%) |
| Growth Trajectory DCF | $33.24 | -48.5% | Medium (20%) |
| Graham Number | $55.11 | -14.7% | Medium (30%) |
| EV/EBITDA | $100.40 | 55.5% | Medium (20%) |
| EV/FCF | $149.79 | 132.0% | Medium (20%) |
| Earnings Power Value | $15.69 | -75.7% | Medium (50%) |
Based on 7 out of 7 methods, MGA appears fairly valued at the current price of $64.57. The base case fair value of $55.11 implies 14.7% 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.