MDA Space Ltd (MDA) Fair Value 2026 — DCF & Multi-Method Analysis | EvidInvest | EvidInvest

MDA — Fair Value Analysis

MDA Space Ltd

Current: $35.26Overvalued

Fair Value Range

Bear Case (25th pct.)

$5.38

-84.7% vs price

Base Case (Median)

$10.09

-71.4% vs price

Bull Case (75th pct.)

$10.56

-70.1% vs price

$5.38$10.09$10.56

◇ = Current price | |Bear |Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
DCF (Discounted Cash Flow)	$0.67	-98.1%	High (40%)
PE Comparable	$11.03	-68.7%	Medium (25%)
Graham Number	$10.09	-71.4%	High (80%)

Interpretation

Based on 3 out of 8 methods, MDA appears overvalued at the current price of $35.26. The base case fair value of $10.09 implies 71.4% 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.