Tokyo Electron Limited
Bear Case (25th pct.)
2662.4% vs price
Base Case (Median)
3433.5% vs price
Bull Case (75th pct.)
4220.9% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $2069.58 | 1021.7% | High (40%) |
| PE Comparable | $16074.07 | 8612.2% | Medium (25%) |
| Graham Number | $5682.88 | 2980.2% | Low (10%) |
| EV/EBITDA | $8177.49 | 4332.2% | Medium (20%) |
| EV/FCF | $7355.57 | 3886.8% | Medium (20%) |
| Earnings Power Value | $4901.31 | 2556.5% | Medium (50%) |
Based on 6 out of 8 methods, TOELY appears undervalued at the current price of $184.50. The base case fair value of $6519.23 implies 3433.5% 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.