Tennant Company
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.)
-79.0% vs price
Base Case (Median)
-65.6% vs price
Bull Case (75th pct.)
-44.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $4.31 | -93.6% | High (40%) |
| PE Comparable | $19.35 | -71.4% | Medium (25%) |
| Growth Trajectory DCF | $12.51 | -81.5% | Medium (20%) |
| Graham Number | $27.15 | -59.8% | High (80%) |
| EV/EBITDA | $68.39 | 1.2% | Medium (20%) |
| Earnings Power Value | $41.42 | -38.7% | High (70%) |
Based on 6 out of 8 methods, TNC appears overvalued at the current price of $67.57. The base case fair value of $23.25 implies 65.6% 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.