Equity LifeStyle Properties, Inc.
Bear Case (25th pct.)
-54.6% vs price
Base Case (Median)
-50.6% vs price
Bull Case (75th pct.)
-46.9% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $45.10 | -30.5% | High (40%) |
| PE Comparable | $29.14 | -55.1% | Medium (25%) |
| Growth Trajectory DCF | $33.74 | -48.0% | Medium (20%) |
| Graham Number | $19.68 | -69.7% | Low (10%) |
| EV/EBITDA | $30.38 | -53.2% | Medium (20%) |
| EV/FCF | $34.66 | -46.6% | Medium (20%) |
Based on 6 out of 8 methods, ELS appears overvalued at the current price of $64.89. The base case fair value of $32.06 implies 50.6% 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.