Cohen & Steers, Inc.
Bear Case (25th pct.)
-69.8% vs price
Base Case (Median)
-62.5% vs price
Bull Case (75th pct.)
-57.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $15.48 | -81.4% | High (40%) |
| PE Comparable | $39.43 | -52.7% | Medium (25%) |
| Growth Trajectory DCF | $34.16 | -59.0% | Medium (20%) |
| Graham Number | $28.36 | -66.0% | High (80%) |
Based on 4 out of 8 methods, CNS appears overvalued at the current price of $83.34. The base case fair value of $31.26 implies 62.5% 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.