Nippon Electric Glass 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.)
9123.9% vs price
Base Case (Median)
22229.8% vs price
Bull Case (75th pct.)
24691.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $3244.98 | 9123.9% | High (40%) |
| PE Comparable | $10960.70 | 31056.1% | Medium (25%) |
| Graham Number | $7855.63 | 22229.8% | Low (10%) |
| EV/EBITDA | $8721.72 | 24691.7% | Medium (20%) |
| Earnings Power Value | $2375.23 | 6651.6% | Medium (50%) |
Based on 5 out of 8 methods, NPEGF appears undervalued at the current price of $35.18. The base case fair value of $7855.63 implies 22229.8% 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.