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.)
$0.85
-95.9% vs price
Base Case (Median)
$3.52
-83.2% vs price
Bull Case (75th pct.)
$14.77
-29.4% vs price
$0.85$3.52$14.77
◇ = Current price | |Bear |Base | Bull
Method Breakdown
Method
Est. Value
vs Price
Weight
DCF (Discounted Cash Flow)
$40.91
95.5%
High (40%)
PE Comparable
$0.48
-97.7%
Medium (25%)
Growth Trajectory DCF
$0.97
-95.4%
Medium (20%)
Graham Number
$6.06
-71.0%
High (80%)
Interpretation
Based on 4 out of 8 methods, SRUUF appears overvalued at the current price of $20.93. The base case fair value of $3.52 implies 83.2% 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.
