Visteon Corporation
Bear Case (25th pct.)
-30.4% vs price
Base Case (Median)
-20.6% vs price
Bull Case (75th pct.)
17.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $13.95 | -88.2% | High (40%) |
| PE Comparable | $113.41 | -4.2% | Medium (25%) |
| Growth Trajectory DCF | $76.78 | -35.2% | Medium (20%) |
| Graham Number | $88.02 | -25.7% | Medium (30%) |
| EV/EBITDA | $163.70 | 38.2% | Medium (20%) |
| EV/FCF | $195.28 | 64.9% | Medium (20%) |
| Earnings Power Value | $94.02 | -20.6% | Medium (50%) |
Based on 7 out of 8 methods, VC appears fairly valued at the current price of $118.44. The base case fair value of $94.02 implies 20.6% 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.