SoftBank Group Corp.
Bear Case (25th pct.)
-3895.9% vs price
Base Case (Median)
10775.2% vs price
Bull Case (75th pct.)
21800.9% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-5873.09 | -26917.8% | High (40%) |
| PE Comparable | $7443.01 | 33886.3% | Medium (25%) |
| Graham Number | $3914.05 | 17772.4% | Low (10%) |
| EV/EBITDA | $849.28 | 3778.0% | Medium (20%) |
Based on 4 out of 8 methods, SFTBY appears fairly valued at the current price of $21.90. The base case fair value of $2381.66 implies 10775.2% 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.