Happen, Inc. Common Stock (HAPN) Fair Value 2026 — DCF & Multi-Method Analysis | EvidInvest | EvidInvest

HAPN — Fair Value Analysis

Happen, Inc. Common Stock

Current: $19.19Fairly Valued

Fair Value Range

Bear Case (25th pct.)

$11.58

-39.7% vs price

Base Case (Median)

$20.08

4.6% vs price

Bull Case (75th pct.)

$21.06

9.7% vs price

$11.58$20.08$21.06

◇ = Current price | |Bear |Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
DCF (Discounted Cash Flow)	$3.07	-84.0%	High (40%)
PE Comparable	$20.08	4.6%	Medium (25%)
Graham Number	$22.04	14.9%	High (80%)

Interpretation

Based on 3 out of 8 methods, HAPN appears fairly valued at the current price of $19.19. The base case fair value of $20.08 implies 4.6% 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.