CCC Intelligent Solutions Holdings Inc.
Bear Case (25th pct.)
-72.0% vs price
Base Case (Median)
-65.8% vs price
Bull Case (75th pct.)
-46.6% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $2.43 | -63.6% | High (40%) |
| PE Comparable | $1.77 | -73.5% | Medium (25%) |
| Graham Number | $2.14 | -68.0% | Low (10%) |
| EV/EBITDA | $3.95 | -40.9% | Medium (20%) |
| EV/FCF | $10.01 | 49.7% | Medium (20%) |
| Earnings Power Value | $-1.76 | -126.3% | Medium (50%) |
Based on 6 out of 8 methods, CCC appears overvalued at the current price of $6.69. The base case fair value of $2.29 implies 65.8% 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.