Tecnoglass Inc.
Bear Case (25th pct.)
-39.9% vs price
Base Case (Median)
-23.6% vs price
Bull Case (75th pct.)
6.2% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $4.96 | -87.9% | High (40%) |
| PE Comparable | $50.31 | 23.1% | Medium (25%) |
| Growth Trajectory DCF | $36.52 | -10.7% | Medium (20%) |
| Graham Number | $31.24 | -23.6% | Medium (30%) |
| EV/EBITDA | $58.28 | 42.6% | Medium (20%) |
| EV/FCF | $18.76 | -54.1% | Medium (20%) |
| Earnings Power Value | $30.40 | -25.6% | Medium (50%) |
Based on 7 out of 8 methods, TGLS appears fairly valued at the current price of $40.88. The base case fair value of $31.24 implies 23.6% 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.