Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from SEC filings.
EXTREME NETWORKS 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.)
-90.8% vs price
Base Case (Median)
-71.4% vs price
Bull Case (75th pct.)
-61.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $1.82 | -91.6% | High (40%) |
| PE Comparable | $7.87 | -63.5% | Medium (25%) |
| Growth Trajectory DCF | $8.66 | -59.8% | Medium (20%) |
| Graham Number | $2.16 | -90.0% | Low (10%) |
| EV/EBITDA | $6.16 | -71.4% | Medium (20%) |
| EV/FCF | $14.48 | -32.8% | Medium (20%) |
| Earnings Power Value | $0.47 | -97.8% | Medium (50%) |
Based on 7 out of 8 methods, EXTR appears overvalued at the current price of $21.56. The base case fair value of $6.16 implies 71.4% 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.