Knowles Corporation
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-78.7% vs price
Base Case (Median)
-67.2% vs price
Bull Case (75th pct.)
-56.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $1.62 | -95.9% | High (40%) |
| PE Comparable | $19.52 | -49.9% | Medium (25%) |
| Growth Trajectory DCF | $42.86 | 9.9% | Medium (20%) |
| Graham Number | $12.52 | -67.9% | Low (10%) |
| EV/EBITDA | $12.77 | -67.2% | Medium (20%) |
| EV/FCF | $14.80 | -62.0% | Medium (20%) |
| Earnings Power Value | $4.10 | -89.5% | Medium (50%) |
Based on 7 out of 8 methods, KN appears overvalued at the current price of $38.99. The base case fair value of $12.77 implies 67.2% 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.