Bouygues S.A.
Bear Case (25th pct.)
-9.0% vs price
Base Case (Median)
12.4% vs price
Bull Case (75th pct.)
78.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-7.60 | -171.1% | High (40%) |
| PE Comparable | $12.00 | 12.3% | Medium (25%) |
| Growth Trajectory DCF | $19.01 | 78.0% | Medium (20%) |
| Graham Number | $9.72 | -9.0% | High (80%) |
| EV/FCF | $26.60 | 149.1% | Medium (20%) |
Based on 5 out of 8 methods, BOUYY appears fairly valued at the current price of $10.68. The base case fair value of $12.00 implies 12.4% 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.