Volkswagen AG
Bear Case (25th pct.)
73.1% vs price
Base Case (Median)
128.1% vs price
Bull Case (75th pct.)
239.9% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $14.23 | 73.1% | High (40%) |
| PE Comparable | $18.75 | 128.1% | Medium (25%) |
| Graham Number | $27.94 | 239.9% | Medium (30%) |
| EV/EBITDA | $92.90 | 1030.1% | Medium (20%) |
| Earnings Power Value | $8.69 | 5.8% | Medium (50%) |
Based on 5 out of 8 methods, VWAGY appears undervalued at the current price of $8.22. The base case fair value of $18.75 implies 128.1% 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.