XAI Madison Equity Premium Income Fund
Bear Case (25th pct.)
87.2% vs price
Base Case (Median)
95.7% vs price
Bull Case (75th pct.)
98.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $11.34 | 101.9% | High (40%) |
| PE Comparable | $10.03 | 78.5% | Medium (25%) |
| Graham Number | $11.00 | 95.7% | High (80%) |
Based on 3 out of 8 methods, MCN appears undervalued at the current price of $5.62. The base case fair value of $11.00 implies 95.7% 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.