The Buckle, Inc.
Bear Case (25th pct.)
2.8% vs price
Base Case (Median)
67.2% vs price
Bull Case (75th pct.)
94.1% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $20.96 | -51.5% | High (40%) |
| PE Comparable | $81.83 | 89.5% | Medium (25%) |
| Growth Trajectory DCF | $85.83 | 98.7% | Medium (20%) |
| Graham Number | $28.79 | -33.3% | Medium (30%) |
| EV/EBITDA | $59.99 | 38.9% | Medium (20%) |
| EV/FCF | $87.87 | 103.5% | Medium (20%) |
| Earnings Power Value | $72.20 | 67.2% | Medium (50%) |
Based on 7 out of 8 methods, BKE appears undervalued at the current price of $43.19. The base case fair value of $72.20 implies 67.2% 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.