Gold.com, Inc.
Bear Case (25th pct.)
-155.6% vs price
Base Case (Median)
-12.4% vs price
Bull Case (75th pct.)
7.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-210.12 | -562.9% | High (40%) |
| PE Comparable | $36.41 | -19.8% | Medium (25%) |
| Growth Trajectory DCF | $65.47 | 44.2% | Medium (20%) |
| Graham Number | $43.15 | -4.9% | High (80%) |
Based on 4 out of 8 methods, GOLD appears fairly valued at the current price of $45.39. The base case fair value of $39.78 implies 12.4% 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.