Scepter Holdings, Inc. (BRZL) Fair Value 2026 — DCF & Multi-Method Analysis | EvidInvest | EvidInvest

BRZL — Fair Value Analysis

Scepter Holdings, Inc.

Current: $24.66Overvalued

⚠

High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.

Fair Value Range

Bear Case (25th pct.)

$1.32

-94.6% vs price

Base Case (Median)

$3.06

-87.6% vs price

Bull Case (75th pct.)

$4.81

-80.5% vs price

$1.32$3.06$4.81

◇ = Current price | |Bear |Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
DCF (Discounted Cash Flow)	$-0.43	-101.7%	High (40%)
EV/FCF	$6.56	-73.4%	Medium (20%)

Interpretation

Based on 2 out of 8 methods, BRZL appears overvalued at the current price of $24.66. The base case fair value of $3.06 implies 87.6% 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.