Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
EZCORP INC
Bear Case (25th pct.)
-7.7% vs price
Base Case (Median)
25.2% vs price
Bull Case (75th pct.)
40.6% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $44.18 | 47.3% | High (40%) |
| PE Comparable | $37.56 | 25.2% | Medium (25%) |
| Growth Trajectory DCF | $89.44 | 198.1% | Medium (20%) |
| Graham Number | $27.32 | -8.9% | Medium (30%) |
| EV/EBITDA | $28.08 | -6.4% | Medium (20%) |
| EV/FCF | $40.15 | 33.8% | Medium (20%) |
| Earnings Power Value | $26.75 | -10.8% | Medium (50%) |
Based on 7 out of 7 methods, EZPW appears fairly valued at the current price of $30.00. The base case fair value of $37.56 implies 25.2% 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.