Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.

CNTN — Fair Value Analysis

Canton Strategic Holdings, Inc.

Current: $2.05Price inside range

Fair Value Range

Bear Case (25th pct.)

$1.38

-32.7% vs price

Base Case (Median)

$2.38

16.1% vs price

Bull Case (75th pct.)

$2.63

28.3% vs price

$1.38$2.38$2.63

◇ = Current price | | Bear | Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
DCF (Discounted Cash Flow)	$0.37	-81.7%	High (40%)
PE Comparable	$2.38	16.3%	Medium (25%)
Graham Number	$2.87	40.2%	High (80%)

Interpretation

Based on 3 out of 8 methods, CNTN appears fairly valued at the current price of $2.05. The base case fair value of $2.38 implies 16.1% 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.