PROG Holdings, Inc.
Bear Case (25th pct.)
-163.4% vs price
Base Case (Median)
-2.1% vs price
Bull Case (75th pct.)
43.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-223.68 | -630.6% | High (40%) |
| PE Comparable | $43.67 | 3.6% | Medium (25%) |
| Growth Trajectory DCF | $110.22 | 161.4% | Medium (20%) |
| Graham Number | $38.89 | -7.8% | High (80%) |
Based on 4 out of 8 methods, PRG appears fairly valued at the current price of $42.16. The base case fair value of $41.28 implies 2.1% 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.