Belden Inc.
Bear Case (25th pct.)
-32.1% vs price
Base Case (Median)
-13.7% vs price
Bull Case (75th pct.)
15.2% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $3.79 | -96.4% | High (40%) |
| PE Comparable | $150.90 | 43.0% | Medium (25%) |
| Growth Trajectory DCF | $131.49 | 24.6% | Medium (20%) |
| Graham Number | $65.32 | -38.1% | Low (10%) |
| EV/EBITDA | $111.77 | 5.9% | Medium (20%) |
| EV/FCF | $91.10 | -13.7% | Medium (20%) |
| Earnings Power Value | $77.89 | -26.2% | Medium (50%) |
Based on 7 out of 8 methods, BDC appears fairly valued at the current price of $105.54. The base case fair value of $91.10 implies 13.7% 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.