Boise Cascade Company
Bear Case (25th pct.)
-35.1% vs price
Base Case (Median)
-28.4% vs price
Bull Case (75th pct.)
5.2% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $42.24 | -48.4% | High (40%) |
| PE Comparable | $52.26 | -36.2% | Medium (25%) |
| Graham Number | $61.16 | -25.4% | Medium (30%) |
| EV/EBITDA | $94.50 | 15.3% | Medium (20%) |
| EV/FCF | $56.11 | -31.5% | Medium (20%) |
| Earnings Power Value | $96.82 | 18.2% | Medium (50%) |
Based on 6 out of 8 methods, BCC appears fairly valued at the current price of $81.94. The base case fair value of $58.63 implies 28.4% 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.