High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Fair Value Range
Bear Case (25th pct.)
$21.08
-66.4% vs price
Base Case (Median)
$31.95
-49.1% vs price
Bull Case (75th pct.)
$63.30
0.8% vs price
$21.08$31.95$63.30
◇ = Current price | |Bear |Base | Bull
Method Breakdown
Method
Est. Value
vs Price
Weight
EV/EBITDA
$94.65
50.7%
Medium (20%)
EV/FCF
$31.95
-49.1%
Medium (20%)
Earnings Power Value
$10.21
-83.8%
High (70%)
Interpretation
Based on 3 out of 8 methods, SCL appears fairly valued at the current price of $62.81. The base case fair value of $31.95 implies 49.1% 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.
