H.B. Fuller Company
Bear Case (25th pct.)
-41.6% vs price
Base Case (Median)
-18.9% vs price
Bull Case (75th pct.)
-11.6% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $9.08 | -85.7% | High (40%) |
| PE Comparable | $59.70 | -6.1% | Medium (25%) |
| Growth Trajectory DCF | $49.91 | -21.5% | Medium (20%) |
| Graham Number | $52.74 | -17.0% | Medium (30%) |
| EV/EBITDA | $96.53 | 51.8% | Medium (20%) |
| EV/FCF | $51.56 | -18.9% | Medium (20%) |
| Earnings Power Value | $24.41 | -61.6% | Medium (50%) |
Based on 7 out of 8 methods, FUL appears overvalued at the current price of $63.58. The base case fair value of $51.56 implies 18.9% 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.