Legence Corp. Class A Common stock
Bear Case (25th pct.)
-124.8% vs price
Base Case (Median)
-88.4% vs price
Bull Case (75th pct.)
-47.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-63.05 | -173.7% | High (40%) |
| EV/EBITDA | $27.10 | -68.3% | Medium (20%) |
| EV/FCF | $100.07 | 17.0% | Medium (20%) |
| Earnings Power Value | $-7.32 | -108.6% | High (70%) |
Based on 4 out of 8 methods, LGN appears overvalued at the current price of $85.57. The base case fair value of $9.89 implies 88.4% 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.