Donnelley Financial Solutions, Inc.
Bear Case (25th pct.)
-34.6% vs price
Base Case (Median)
-20.8% vs price
Bull Case (75th pct.)
-13.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $38.87 | -18.6% | High (40%) |
| PE Comparable | $36.76 | -23.0% | Medium (25%) |
| Graham Number | $20.58 | -56.9% | Low (10%) |
| EV/EBITDA | $42.19 | -11.6% | Medium (20%) |
| EV/FCF | $104.32 | 118.6% | Medium (20%) |
| Earnings Power Value | $29.34 | -38.5% | Medium (50%) |
Based on 6 out of 8 methods, DFIN appears overvalued at the current price of $47.72. The base case fair value of $37.81 implies 20.8% 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.