ESAB Corporation
Bear Case (25th pct.)
-53.9% vs price
Base Case (Median)
-43.1% vs price
Bull Case (75th pct.)
-28.6% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-18.91 | -123.0% | High (40%) |
| PE Comparable | $52.82 | -35.7% | Medium (25%) |
| Growth Trajectory DCF | $34.41 | -58.1% | Medium (20%) |
| Graham Number | $46.73 | -43.1% | High (80%) |
| EV/EBITDA | $80.66 | -1.8% | Medium (20%) |
| EV/FCF | $64.52 | -21.4% | Medium (20%) |
| Earnings Power Value | $41.26 | -49.8% | High (70%) |
Based on 7 out of 8 methods, ESAB appears overvalued at the current price of $82.13. The base case fair value of $46.73 implies 43.1% 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.