Recruit Holdings Co., Ltd.
Bear Case (25th pct.)
7553.0% vs price
Base Case (Median)
8886.5% vs price
Bull Case (75th pct.)
9782.1% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $1388.05 | 8966.3% | High (40%) |
| PE Comparable | $1363.64 | 8806.8% | Medium (25%) |
| Graham Number | $595.79 | 3791.5% | High (80%) |
| EV/FCF | $1887.65 | 12229.5% | Medium (20%) |
Based on 4 out of 8 methods, RCRUY appears undervalued at the current price of $15.31. The base case fair value of $1375.84 implies 8886.5% 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.