BRP 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.)
-9.3% vs price
Base Case (Median)
184.8% vs price
Bull Case (75th pct.)
482.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $601.76 | 843.2% | High (40%) |
| PE Comparable | $68.50 | 7.4% | Medium (25%) |
| Graham Number | $26.05 | -59.2% | Medium (30%) |
| EV/FCF | $294.96 | 362.3% | Medium (20%) |
Based on 4 out of 8 methods, DOO appears fairly valued at the current price of $63.80. The base case fair value of $181.73 implies 184.8% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.