Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from SEC filings.
Juniper Networks, Inc.
Bear Case (25th pct.)
-65.9% vs price
Base Case (Median)
-53.9% vs price
Bull Case (75th pct.)
-42.6% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $19.25 | -51.8% | High (40%) |
| PE Comparable | $26.65 | -33.3% | Medium (25%) |
| Growth Trajectory DCF | $12.66 | -68.3% | Medium (20%) |
| Graham Number | $18.42 | -53.9% | Low (10%) |
| EV/EBITDA | $14.51 | -63.7% | Medium (20%) |
| EV/FCF | $38.90 | -2.6% | Medium (20%) |
| Earnings Power Value | $12.77 | -68.0% | Medium (50%) |
Based on 7 out of 8 methods, JNPR appears overvalued at the current price of $39.95. The base case fair value of $18.42 implies 53.9% 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.