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.)
14709.4% vs price
Base Case (Median)
27635.0% vs price
Bull Case (75th pct.)
31279.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $905.49 | 12835.5% | High (40%) |
| PE Comparable | $1941.45 | 27635.0% | Medium (25%) |
| Graham Number | $2196.53 | 31279.0% | Low (10%) |
| EV/EBITDA | $2231.12 | 31773.1% | Medium (20%) |
| EV/FCF | $1036.66 | 14709.4% | Medium (20%) |
Based on 5 out of 8 methods, MGAWY appears undervalued at the current price of $7.00. The base case fair value of $1941.45 implies 27635.0% 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.