Champion Homes, Inc.
Bear Case (25th pct.)
-49.4% vs price
Base Case (Median)
-37.7% vs price
Bull Case (75th pct.)
-14.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $23.57 | -74.7% | High (40%) |
| PE Comparable | $64.19 | -31.1% | Medium (25%) |
| Growth Trajectory DCF | $195.63 | 109.9% | Medium (20%) |
| Graham Number | $46.43 | -50.2% | Medium (30%) |
| EV/EBITDA | $58.04 | -37.7% | Medium (20%) |
| EV/FCF | $94.74 | 1.6% | Medium (20%) |
| Earnings Power Value | $47.91 | -48.6% | Medium (50%) |
Based on 7 out of 8 methods, SKY appears overvalued at the current price of $93.21. The base case fair value of $58.04 implies 37.7% 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.