Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
PEARSON PLC
Bear Case (25th pct.)
-34.8% vs price
Base Case (Median)
-11.3% vs price
Bull Case (75th pct.)
22.8% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $27.77 | 59.3% | High (40%) |
| PE Comparable | $11.93 | -31.5% | Medium (25%) |
| Growth Trajectory DCF | $7.21 | -58.6% | Medium (20%) |
| Graham Number | $10.80 | -38.1% | Low (10%) |
| EV/EBITDA | $19.44 | 11.5% | Medium (20%) |
| EV/FCF | $23.37 | 34.1% | Medium (20%) |
| Earnings Power Value | $15.46 | -11.3% | Medium (50%) |
Based on 7 out of 7 methods, PSO appears fairly valued at the current price of $17.43. The base case fair value of $15.46 implies 11.3% 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.