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.)
$1.61
-93.4% vs price
Base Case (Median)
$2.76
-88.8% vs price
Bull Case (75th pct.)
$6.55
-73.3% vs price
$1.61$2.76$6.55
◇ = Current price | |Bear |Base | Bull
Method Breakdown
Method
Est. Value
vs Price
Weight
DCF (Discounted Cash Flow)
$0.46
-98.1%
High (40%)
EV/EBITDA
$2.76
-88.7%
Medium (20%)
EV/FCF
$10.34
-57.9%
Medium (20%)
Interpretation
Based on 3 out of 8 methods, CWAN appears overvalued at the current price of $24.56. The base case fair value of $2.76 implies 88.8% 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.
