Avery Dennison Corporation
Bear Case (25th pct.)
-36.0% vs price
Base Case (Median)
-8.2% vs price
Bull Case (75th pct.)
8.2% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $210.77 | 19.3% | High (40%) |
| PE Comparable | $171.35 | -3.0% | Medium (25%) |
| Growth Trajectory DCF | $81.35 | -53.9% | Medium (20%) |
| Graham Number | $75.69 | -57.1% | Medium (30%) |
| EV/EBITDA | $162.09 | -8.2% | Medium (20%) |
| EV/FCF | $264.45 | 49.7% | Medium (20%) |
| Earnings Power Value | $144.83 | -18.0% | Medium (50%) |
Based on 7 out of 8 methods, AVY appears fairly valued at the current price of $176.62. The base case fair value of $162.09 implies 8.2% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.