Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Dolby Laboratories, Inc.
Bear Case (25th pct.)
-26.4% vs price
Base Case (Median)
-12.9% vs price
Bull Case (75th pct.)
6.1% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $51.28 | -12.9% | High (40%) |
| PE Comparable | $60.01 | 1.9% | Medium (25%) |
| Growth Trajectory DCF | $64.99 | 10.4% | Medium (20%) |
| Graham Number | $38.28 | -35.0% | Low (10%) |
| EV/EBITDA | $48.40 | -17.8% | Medium (20%) |
| EV/FCF | $90.37 | 53.5% | Medium (20%) |
| Earnings Power Value | $32.96 | -44.0% | Medium (50%) |
Based on 7 out of 7 methods, DLB appears fairly valued at the current price of $58.89. The base case fair value of $51.28 implies 12.9% 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.