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.)
$4.72
1.3% vs price
Base Case (Median)
$7.75
66.3% vs price
Bull Case (75th pct.)
$11.14
139.1% vs price
$4.72$7.75$11.14
◇ = Current price | |Bear |Base | Bull
Method Breakdown
Method
Est. Value
vs Price
Weight
Graham Number
$1.97
-57.6%
Medium (40%)
EV/EBITDA
$14.97
221.2%
Medium (20%)
EV/FCF
$9.87
111.8%
Medium (20%)
Earnings Power Value
$5.63
20.8%
Medium (50%)
Interpretation
Based on 4 out of 8 methods, SNWV appears undervalued at the current price of $4.66. The base case fair value of $7.75 implies 66.3% 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.
