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.
Legacy Education Inc.
Bear Case (25th pct.)
-16.6% vs price
Base Case (Median)
-6.6% vs price
Bull Case (75th pct.)
12.6% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $9.60 | 0.2% | High (40%) |
| PE Comparable | $12.13 | 26.6% | Medium (25%) |
| Graham Number | $7.89 | -17.7% | High (80%) |
| EV/EBITDA | $11.19 | 16.8% | Medium (20%) |
| EV/FCF | $4.82 | -49.7% | Medium (20%) |
| Earnings Power Value | $8.30 | -13.3% | High (70%) |
Based on 6 out of 7 methods, LGCY appears fairly valued at the current price of $9.58. The base case fair value of $8.95 implies 6.6% 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.