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.
FirstService Corp
Bear Case (25th pct.)
-63.7% vs price
Base Case (Median)
-53.8% vs price
Bull Case (75th pct.)
-37.9% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $83.36 | -35.4% | High (40%) |
| PE Comparable | $48.57 | -62.4% | Medium (25%) |
| Growth Trajectory DCF | $34.31 | -73.4% | Medium (20%) |
| Graham Number | $46.26 | -64.2% | Low (10%) |
| EV/EBITDA | $70.84 | -45.1% | Medium (20%) |
| EV/FCF | $111.13 | -13.9% | Medium (20%) |
Based on 6 out of 7 methods, FSV appears overvalued at the current price of $129.13. The base case fair value of $59.71 implies 53.8% 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.