Digi International Inc.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-79.9% vs price
Base Case (Median)
-70.1% vs price
Bull Case (75th pct.)
-39.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $6.57 | -91.4% | High (40%) |
| PE Comparable | $32.06 | -57.9% | Medium (25%) |
| Growth Trajectory DCF | $59.69 | -21.6% | Medium (20%) |
| Graham Number | $22.09 | -71.0% | Low (10%) |
| EV/EBITDA | $22.75 | -70.1% | Medium (20%) |
| EV/FCF | $73.14 | -3.9% | Medium (20%) |
| Earnings Power Value | $8.49 | -88.8% | Medium (50%) |
Based on 7 out of 8 methods, DGII appears overvalued at the current price of $76.09. The base case fair value of $22.75 implies 70.1% 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.