Oil-Dri Corporation of America
Bear Case (25th pct.)
-55.9% vs price
Base Case (Median)
-26.5% vs price
Bull Case (75th pct.)
-22.9% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $27.05 | -70.8% | High (40%) |
| PE Comparable | $68.02 | -26.5% | Medium (25%) |
| Growth Trajectory DCF | $161.85 | 74.9% | Medium (20%) |
| Graham Number | $41.68 | -55.0% | Medium (30%) |
| EV/EBITDA | $70.38 | -23.9% | Medium (20%) |
| EV/FCF | $72.29 | -21.9% | Medium (20%) |
| Earnings Power Value | $39.84 | -56.9% | Medium (50%) |
Based on 7 out of 8 methods, ODC appears overvalued at the current price of $92.53. The base case fair value of $68.02 implies 26.5% 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.