High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Fair Value Range
Bear Case (25th pct.)
$1.11
-84.9% vs price
Base Case (Median)
$1.33
-82.0% vs price
Bull Case (75th pct.)
$6.04
-18.0% vs price
$1.11$1.33$6.04
◇ = Current price | |Bear |Base | Bull
Method Breakdown
Method
Est. Value
vs Price
Weight
DCF (Discounted Cash Flow)
$0.88
-88.0%
High (40%)
Graham Number
$10.75
45.9%
Low (10%)
EV/FCF
$1.33
-81.9%
Medium (20%)
Interpretation
Based on 3 out of 8 methods, CVV appears overvalued at the current price of $7.37. The base case fair value of $1.33 implies 82.0% 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.
