Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from SEC filings.
PROGRESS SOFTWARE CORP /MA
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.)
-29.5% vs price
Base Case (Median)
15.9% vs price
Bull Case (75th pct.)
90.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $119.39 | 164.0% | High (40%) |
| PE Comparable | $52.48 | 16.1% | Medium (25%) |
| Growth Trajectory DCF | $52.43 | 15.9% | Medium (20%) |
| Graham Number | $23.00 | -49.1% | Low (10%) |
| EV/EBITDA | $37.87 | -16.3% | Medium (20%) |
| EV/FCF | $145.69 | 222.2% | Medium (20%) |
| Earnings Power Value | $25.92 | -42.7% | Medium (50%) |
Based on 7 out of 8 methods, PRGS appears fairly valued at the current price of $45.22. The base case fair value of $52.43 implies 15.9% 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.
