Spirent Communications plc
Bear Case (25th pct.)
-76.9% vs price
Base Case (Median)
-73.1% vs price
Bull Case (75th pct.)
-54.9% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $0.00 | -100.0% | High (40%) |
| PE Comparable | $0.76 | -71.5% | Medium (25%) |
| Graham Number | $0.68 | -74.7% | Low (10%) |
| EV/EBITDA | $0.60 | -77.6% | Medium (20%) |
| EV/FCF | $2.79 | 3.9% | Medium (20%) |
| Earnings Power Value | $1.36 | -49.3% | Medium (50%) |
Based on 6 out of 8 methods, SPNUF appears overvalued at the current price of $2.68. The base case fair value of $0.72 implies 73.1% 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.