Nintendo Co., Ltd.
Bear Case (25th pct.)
10361.8% vs price
Base Case (Median)
13458.2% vs price
Bull Case (75th pct.)
19389.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $8544.13 | 19389.3% | High (40%) |
| PE Comparable | $9212.35 | 20913.6% | Medium (25%) |
| Graham Number | $4586.44 | 10361.8% | Low (10%) |
| EV/EBITDA | $3115.02 | 7005.4% | Medium (20%) |
| Earnings Power Value | $5943.91 | 13458.2% | Medium (50%) |
Based on 5 out of 8 methods, NTDOF appears undervalued at the current price of $43.84. The base case fair value of $5943.91 implies 13458.2% 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.