Curtiss-Wright Corporation
Bear Case (25th pct.)
-77.5% vs price
Base Case (Median)
-69.7% vs price
Bull Case (75th pct.)
-56.6% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $87.51 | -87.4% | High (40%) |
| PE Comparable | $281.32 | -59.6% | Medium (25%) |
| Growth Trajectory DCF | $323.14 | -53.6% | Medium (20%) |
| Graham Number | $148.84 | -78.6% | High (80%) |
| EV/EBITDA | $210.59 | -69.7% | Medium (20%) |
| EV/FCF | $334.23 | -52.0% | Medium (20%) |
| Earnings Power Value | $164.03 | -76.4% | High (70%) |
Based on 7 out of 8 methods, CW appears overvalued at the current price of $696.07. The base case fair value of $210.59 implies 69.7% 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.