CBL & Associates Properties, Inc.
Bear Case (25th pct.)
92.3% vs price
Base Case (Median)
150.1% vs price
Bull Case (75th pct.)
208.9% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $330.07 | 479.7% | High (40%) |
| PE Comparable | $102.44 | 79.9% | Medium (25%) |
| Growth Trajectory DCF | $130.64 | 129.4% | Medium (20%) |
| Graham Number | $43.37 | -23.8% | Low (10%) |
| EV/EBITDA | $154.16 | 170.7% | Medium (20%) |
| EV/FCF | $183.09 | 221.6% | Medium (20%) |
Based on 6 out of 8 methods, CBL appears undervalued at the current price of $56.94. The base case fair value of $142.40 implies 150.1% 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.