High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Fair Value Range
Bear Case (25th pct.)
$18.16
-46.4% vs price
Base Case (Median)
$34.69
2.3% vs price
Bull Case (75th pct.)
$38.47
13.5% vs price
$18.16$34.69$38.47
◇ = Current price | |Bear |Base | Bull
Method Breakdown
Method
Est. Value
vs Price
Weight
DCF (Discounted Cash Flow)
$1.63
-95.2%
High (40%)
PE Comparable
$34.69
2.3%
Medium (25%)
Graham Number
$42.25
24.6%
High (80%)
Interpretation
Based on 3 out of 8 methods, FMAO appears fairly valued at the current price of $33.90. The base case fair value of $34.69 implies 2.3% 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.
