BCE Inc.
Bear Case (25th pct.)
153.7% vs price
Base Case (Median)
251.5% vs price
Bull Case (75th pct.)
349.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $100.16 | 328.9% | High (40%) |
| PE Comparable | $109.64 | 369.5% | Medium (25%) |
| Growth Trajectory DCF | $82.08 | 251.5% | Medium (20%) |
| Graham Number | $61.31 | 162.6% | Low (10%) |
| EV/EBITDA | $158.52 | 578.9% | Medium (20%) |
| EV/FCF | $57.19 | 144.9% | Medium (20%) |
| Earnings Power Value | $54.46 | 133.2% | Medium (50%) |
Based on 7 out of 8 methods, BCE appears undervalued at the current price of $23.35. The base case fair value of $82.08 implies 251.5% 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.