Toyota Motor Corporation
Bear Case (25th pct.)
16546.8% vs price
Base Case (Median)
28460.2% vs price
Bull Case (75th pct.)
32915.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $24236.28 | 13560.4% | High (40%) |
| PE Comparable | $55912.50 | 31414.2% | Medium (25%) |
| Graham Number | $45430.46 | 25506.2% | Medium (30%) |
| EV/EBITDA | $59463.92 | 33415.9% | Medium (20%) |
| EV/FCF | $7210.29 | 3964.0% | Medium (20%) |
| Earnings Power Value | $75027.38 | 42188.0% | Medium (50%) |
Based on 6 out of 8 methods, TM appears undervalued at the current price of $177.42. The base case fair value of $50671.48 implies 28460.2% 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.