Trip.com Group Limited
Bear Case (25th pct.)
1113.6% vs price
Base Case (Median)
1389.8% vs price
Bull Case (75th pct.)
1636.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $739.01 | 1538.6% | High (40%) |
| PE Comparable | $892.89 | 1879.8% | Medium (25%) |
| Graham Number | $528.20 | 1071.2% | Medium (30%) |
| EV/EBITDA | $604.80 | 1241.0% | Medium (20%) |
| EV/FCF | $412.98 | 815.7% | Medium (20%) |
| Earnings Power Value | $797.55 | 1668.4% | Medium (50%) |
Based on 6 out of 8 methods, TCOM appears undervalued at the current price of $45.10. The base case fair value of $671.91 implies 1389.8% 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.