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.)
$0.64
-84.4% vs price
Base Case (Median)
$1.01
-75.4% vs price
Bull Case (75th pct.)
$3.42
-16.6% vs price
$0.64$1.01$3.42
◇ = Current price | |Bear |Base | Bull
Method Breakdown
Method
Est. Value
vs Price
Weight
DCF (Discounted Cash Flow)
$0.25
-93.9%
High (40%)
PE Comparable
$0.76
-81.4%
Medium (25%)
Graham Number
$1.25
-69.4%
Low (10%)
EV/FCF
$9.91
141.7%
Medium (20%)
Interpretation
Based on 4 out of 8 methods, DHX appears overvalued at the current price of $4.10. The base case fair value of $1.01 implies 75.4% 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.
