Toyota Motor Corporation
Bear Case (25th pct.)
26866.6% vs price
Base Case (Median)
30857.4% vs price
Bull Case (75th pct.)
34506.1% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $52420.79 | 29863.3% | High (40%) |
| PE Comparable | $55899.08 | 31851.5% | Medium (25%) |
| Graham Number | $45430.46 | 25867.7% | Medium (30%) |
| EV/EBITDA | $62091.43 | 35391.0% | Medium (20%) |
| EV/FCF | $7210.29 | 4021.3% | Medium (20%) |
| Earnings Power Value | $81483.85 | 46475.5% | Medium (50%) |
Based on 6 out of 8 methods, TM appears undervalued at the current price of $174.95. The base case fair value of $54159.93 implies 30857.4% 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.