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.
Integer Holdings Corp
Bear Case (25th pct.)
-58.9% vs price
Base Case (Median)
-48.2% vs price
Bull Case (75th pct.)
-41.4% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $146.06 | 15.9% | High (40%) |
| PE Comparable | $81.32 | -35.5% | Medium (25%) |
| Growth Trajectory DCF | $66.36 | -47.3% | Medium (20%) |
| Graham Number | $65.21 | -48.2% | Medium (40%) |
| EV/EBITDA | $49.90 | -60.4% | Medium (20%) |
| EV/FCF | $27.76 | -78.0% | Medium (20%) |
| Earnings Power Value | $53.62 | -57.4% | Medium (50%) |
Based on 7 out of 7 methods, ITGR appears overvalued at the current price of $126.00. The base case fair value of $65.21 implies 48.2% 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.