Trelleborg AB (publ)
Bear Case (25th pct.)
400.7% vs price
Base Case (Median)
577.9% vs price
Bull Case (75th pct.)
792.2% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $96.45 | 166.1% | High (40%) |
| PE Comparable | $325.48 | 797.9% | Medium (25%) |
| Growth Trajectory DCF | $187.99 | 418.6% | Medium (20%) |
| Graham Number | $245.74 | 577.9% | High (80%) |
| EV/EBITDA | $321.37 | 786.5% | Medium (20%) |
| EV/FCF | $367.66 | 914.2% | Medium (20%) |
| Earnings Power Value | $174.98 | 382.7% | High (70%) |
Based on 7 out of 8 methods, TBABF appears undervalued at the current price of $36.25. The base case fair value of $245.74 implies 577.9% 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.