EZCORP, Inc.
Bear Case (25th pct.)
-25.4% vs price
Base Case (Median)
-11.6% vs price
Bull Case (75th pct.)
42.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $16.34 | -44.2% | High (40%) |
| PE Comparable | $23.71 | -19.1% | Medium (25%) |
| Growth Trajectory DCF | $82.86 | 182.9% | Medium (20%) |
| Graham Number | $28.05 | -4.2% | High (80%) |
Based on 4 out of 8 methods, EZPW appears fairly valued at the current price of $29.29. The base case fair value of $25.88 implies 11.6% 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.