CNO Financial Group, Inc.
Bear Case (25th pct.)
-35.5% vs price
Base Case (Median)
-29.3% vs price
Bull Case (75th pct.)
4.2% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $102.20 | 86.5% | High (40%) |
| PE Comparable | $35.32 | -35.6% | Medium (25%) |
| Growth Trajectory DCF | $35.37 | -35.5% | Medium (20%) |
| Graham Number | $42.11 | -23.2% | High (80%) |
Based on 4 out of 8 methods, CNO appears fairly valued at the current price of $54.81. The base case fair value of $38.74 implies 29.3% 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.