Trip.com Group Limited
Bear Case (25th pct.)
877.4% vs price
Base Case (Median)
1147.8% vs price
Bull Case (75th pct.)
1537.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $93.90 | 109.4% | High (40%) |
| PE Comparable | $849.06 | 1793.1% | Medium (25%) |
| Graham Number | $514.51 | 1047.2% | Medium (30%) |
| EV/EBITDA | $604.80 | 1248.5% | Medium (20%) |
| EV/FCF | $412.98 | 820.8% | Medium (20%) |
| Earnings Power Value | $777.65 | 1633.9% | Medium (50%) |
Based on 6 out of 8 methods, TCOM appears undervalued at the current price of $44.85. The base case fair value of $559.65 implies 1147.8% 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.