Elutia 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.)
-92.3% vs price
Base Case (Median)
313.2% vs price
Bull Case (75th pct.)
1256.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-3.62 | -497.5% | High (40%) |
| PE Comparable | $20.92 | 2198.8% | Medium (25%) |
| Graham Number | $3.76 | 313.1% | Medium (40%) |
Based on 3 out of 8 methods, ELUT appears fairly valued at the current price of $0.91. The base case fair value of $3.76 implies 313.2% 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.