Bel Fuse Inc.
Bear Case (25th pct.)
-81.7% vs price
Base Case (Median)
-77.6% vs price
Bull Case (75th pct.)
-64.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $49.34 | -83.4% | High (40%) |
| PE Comparable | $101.40 | -66.0% | Medium (25%) |
| Growth Trajectory DCF | $66.62 | -77.6% | Medium (20%) |
| Graham Number | $55.25 | -81.5% | Low (10%) |
| EV/EBITDA | $108.71 | -63.5% | Medium (20%) |
| EV/FCF | $116.90 | -60.8% | Medium (20%) |
| Earnings Power Value | $53.96 | -81.9% | Medium (50%) |
Based on 7 out of 8 methods, BELFB appears overvalued at the current price of $297.91. The base case fair value of $66.62 implies 77.6% 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.