Legence Corp. Class A Common stock
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.)
-97.7% vs price
Base Case (Median)
-77.3% vs price
Bull Case (75th pct.)
-32.1% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $4.68 | -93.3% | High (40%) |
| EV/EBITDA | $27.10 | -61.3% | Medium (20%) |
| EV/FCF | $108.85 | 55.4% | Medium (20%) |
| Earnings Power Value | $-7.58 | -110.8% | High (70%) |
Based on 4 out of 8 methods, LGN appears overvalued at the current price of $70.04. The base case fair value of $15.89 implies 77.3% 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.