Megaworld Corporation
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.)
16225.4% vs price
Base Case (Median)
30334.3% vs price
Bull Case (75th pct.)
34491.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $905.49 | 14159.6% | High (40%) |
| PE Comparable | $1932.58 | 30334.4% | Medium (25%) |
| Graham Number | $2196.53 | 34491.0% | Low (10%) |
| EV/EBITDA | $2231.12 | 35035.7% | Medium (20%) |
| EV/FCF | $1036.66 | 16225.4% | Medium (20%) |
Based on 5 out of 8 methods, MGAWY appears undervalued at the current price of $6.35. The base case fair value of $1932.58 implies 30334.3% 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.