Freshworks 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.)
-82.2% vs price
Base Case (Median)
-55.6% vs price
Bull Case (75th pct.)
13.1% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $1.67 | -86.5% | High (40%) |
| PE Comparable | $16.22 | 31.6% | Medium (25%) |
| Graham Number | $7.15 | -42.0% | Low (10%) |
| EV/EBITDA | $3.81 | -69.1% | Medium (20%) |
| EV/FCF | $17.16 | 39.2% | Medium (20%) |
| Earnings Power Value | $-1.03 | -108.3% | Medium (50%) |
Based on 6 out of 8 methods, FRSH appears fairly valued at the current price of $12.33. The base case fair value of $5.48 implies 55.6% 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.