Everus Construction Group, 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.)
-80.2% vs price
Base Case (Median)
-55.7% vs price
Bull Case (75th pct.)
-32.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $16.77 | -88.3% | High (40%) |
| PE Comparable | $96.16 | -32.9% | Medium (25%) |
| Growth Trajectory DCF | $151.15 | 5.4% | Medium (20%) |
| Graham Number | $37.14 | -74.1% | High (80%) |
| EV/EBITDA | $63.53 | -55.7% | Medium (20%) |
| EV/FCF | $98.09 | -31.6% | Medium (20%) |
| Earnings Power Value | $19.71 | -86.3% | High (70%) |
Based on 7 out of 8 methods, ECG appears overvalued at the current price of $143.40. The base case fair value of $63.53 implies 55.7% 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.