Lyft, Inc.
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.)
-32.9% vs price
Base Case (Median)
187.8% vs price
Bull Case (75th pct.)
812.2% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-0.52 | -103.3% | High (40%) |
| PE Comparable | $174.16 | 998.1% | Medium (25%) |
| Growth Trajectory DCF | $530.49 | 3244.8% | Medium (20%) |
| Graham Number | $35.04 | 121.0% | Low (10%) |
| EV/EBITDA | $2.50 | -84.2% | Medium (20%) |
| EV/FCF | $56.24 | 254.6% | Medium (20%) |
Based on 6 out of 8 methods, LYFT appears fairly valued at the current price of $15.86. The base case fair value of $45.64 implies 187.8% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.