Juniper Networks, Inc.
Bear Case (25th pct.)
-68.7% vs price
Base Case (Median)
-59.0% vs price
Bull Case (75th pct.)
-43.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $3.45 | -91.4% | High (40%) |
| PE Comparable | $26.44 | -33.8% | Medium (25%) |
| Growth Trajectory DCF | $11.98 | -70.0% | Medium (20%) |
| Graham Number | $18.59 | -53.5% | Low (10%) |
| EV/EBITDA | $16.39 | -59.0% | Medium (20%) |
| EV/FCF | $41.23 | 3.2% | Medium (20%) |
| Earnings Power Value | $13.01 | -67.4% | 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 $16.39 implies 59.0% 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.