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.)
-95.1% vs price
Base Case (Median)
-90.9% vs price
Bull Case (75th pct.)
-87.2% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-1.38 | -104.2% | High (40%) |
| PE Comparable | $3.02 | -90.8% | Medium (25%) |
| Growth Trajectory DCF | $4.62 | -86.0% | Medium (20%) |
| Graham Number | $1.16 | -96.5% | Low (10%) |
| EV/EBITDA | $2.98 | -91.0% | Medium (20%) |
| EV/FCF | $21.09 | -36.1% | Medium (20%) |
Based on 6 out of 8 methods, EXTR appears overvalued at the current price of $33.02. The base case fair value of $3.00 implies 90.9% 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.