Recruit Holdings Co., Ltd.
Bear Case (25th pct.)
5522.8% vs price
Base Case (Median)
7692.5% vs price
Bull Case (75th pct.)
8596.6% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $6630.27 | 8462.9% | High (40%) |
| PE Comparable | $6768.26 | 8641.1% | Medium (25%) |
| Graham Number | $2970.91 | 3736.9% | High (80%) |
| EV/EBITDA | $5437.26 | 6922.2% | Medium (20%) |
| EV/FCF | $9323.29 | 11940.9% | Medium (20%) |
| Earnings Power Value | $3992.57 | 5056.4% | High (70%) |
Based on 6 out of 8 methods, RCRRF appears undervalued at the current price of $77.43. The base case fair value of $6033.77 implies 7692.5% 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.