Upwork Inc.
Bear Case (25th pct.)
-10.1% vs price
Base Case (Median)
24.3% vs price
Bull Case (75th pct.)
62.9% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $7.39 | -15.0% | High (40%) |
| PE Comparable | $14.71 | 69.3% | Medium (25%) |
| Graham Number | $9.08 | 4.5% | High (80%) |
| EV/EBITDA | $12.51 | 44.0% | Medium (20%) |
| EV/FCF | $30.51 | 251.0% | Medium (20%) |
| Earnings Power Value | $5.02 | -42.3% | High (70%) |
Based on 6 out of 8 methods, UPWK appears fairly valued at the current price of $8.69. The base case fair value of $10.80 implies 24.3% 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.