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.
Murata Manufacturing Co., Ltd./ADR
Bear Case (25th pct.)
-81.1% vs price
Base Case (Median)
-78.9% vs price
Bull Case (75th pct.)
-68.9% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $4.09 | -81.8% | High (40%) |
| PE Comparable | $8.23 | -63.3% | Medium (25%) |
| Growth Trajectory DCF | $2.98 | -86.7% | Medium (20%) |
| Graham Number | $5.76 | -74.3% | Low (10%) |
| EV/EBITDA | $10.06 | -55.2% | Medium (20%) |
| EV/FCF | $4.38 | -80.5% | Medium (20%) |
| Earnings Power Value | $4.73 | -78.9% | Medium (50%) |
Based on 7 out of 7 methods, MRAAY appears overvalued at the current price of $22.44. The base case fair value of $4.73 implies 78.9% 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.