Software AG
Bear Case (25th pct.)
-108.2% vs price
Base Case (Median)
-97.2% vs price
Bull Case (75th pct.)
-71.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $1.08 | -97.2% | High (40%) |
| EV/EBITDA | $20.69 | -46.2% | Medium (20%) |
| Earnings Power Value | $-7.39 | -119.2% | Medium (50%) |
Based on 3 out of 8 methods, SWDAF appears overvalued at the current price of $38.45. The base case fair value of $1.08 implies 97.2% 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.