Camden National Corp.
Bear Case (25th pct.)
-12.5% vs price
Base Case (Median)
9.8% vs price
Bull Case (75th pct.)
15.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $15.00 | -74.3% | High (40%) |
| PE Comparable | $63.14 | 8.2% | Medium (25%) |
| Growth Trajectory DCF | $65.12 | 11.5% | Medium (20%) |
| Graham Number | $74.91 | 28.3% | High (80%) |
Based on 4 out of 8 methods, CAC appears fairly valued at the current price of $58.38. The base case fair value of $64.13 implies 9.8% 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.