UL Solutions Inc.
Bear Case (25th pct.)
-64.5% vs price
Base Case (Median)
-52.4% vs price
Bull Case (75th pct.)
-46.6% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $29.50 | -61.7% | High (40%) |
| PE Comparable | $47.79 | -38.0% | Medium (25%) |
| Growth Trajectory DCF | $38.90 | -49.6% | Medium (20%) |
| Graham Number | $18.68 | -75.8% | High (80%) |
| EV/EBITDA | $36.73 | -52.4% | Medium (20%) |
| EV/FCF | $43.38 | -43.7% | Medium (20%) |
| Earnings Power Value | $25.20 | -67.3% | High (70%) |
Based on 7 out of 8 methods, ULS appears overvalued at the current price of $77.11. The base case fair value of $36.73 implies 52.4% 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.