T&D Holdings, Inc.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
101533.7% vs price
Base Case (Median)
191748.6% vs price
Bull Case (75th pct.)
1775694.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $1004898.52 | 3359640.9% | High (40%) |
| PE Comparable | $3415.36 | 11318.8% | Medium (25%) |
| Graham Number | $57381.91 | 191748.6% | High (80%) |
Based on 3 out of 8 methods, TDHOF appears undervalued at the current price of $29.91. The base case fair value of $57381.91 implies 191748.6% 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.