Mitsui Fudosan Co., Ltd.
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.)
170183.6% vs price
Base Case (Median)
2030426.2% vs price
Bull Case (75th pct.)
5454419.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $971284.65 | 10299843.3% | High (40%) |
| PE Comparable | $1519.44 | 16012.8% | Medium (25%) |
| Graham Number | $20903.85 | 221573.9% | Low (10%) |
| EV/EBITDA | $362053.40 | 3839278.5% | Medium (20%) |
Based on 4 out of 8 methods, MTSFF appears undervalued at the current price of $9.43. The base case fair value of $191478.62 implies 2030426.2% 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.