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.
LivaNova PLC
Bear Case (25th pct.)
-46.8% vs price
Base Case (Median)
-35.1% vs price
Bull Case (75th pct.)
-8.4% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $43.62 | -44.1% | High (40%) |
| PE Comparable | $76.08 | -2.5% | Medium (25%) |
| Growth Trajectory DCF | $187.68 | 140.6% | Medium (20%) |
| Graham Number | $40.80 | -47.7% | Medium (40%) |
| EV/FCF | $57.63 | -26.1% | Medium (20%) |
| Earnings Power Value | $16.24 | -79.2% | Medium (50%) |
Based on 6 out of 7 methods, LIVN appears overvalued at the current price of $78.01. The base case fair value of $50.62 implies 35.1% 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.