Dana Incorporated
Bear Case (25th pct.)
-132.5% vs price
Base Case (Median)
-80.9% vs price
Bull Case (75th pct.)
-27.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-22.15 | -170.7% | High (40%) |
| EV/EBITDA | $37.05 | 18.2% | Medium (20%) |
| EV/FCF | $18.18 | -42.0% | Medium (20%) |
| Earnings Power Value | $-6.19 | -119.7% | Medium (50%) |
Based on 4 out of 8 methods, DAN appears overvalued at the current price of $31.35. The base case fair value of $6.00 implies 80.9% 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.