Visteon Corporation
Bear Case (25th pct.)
-27.3% vs price
Base Case (Median)
-11.0% vs price
Bull Case (75th pct.)
4.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $40.29 | -61.8% | High (40%) |
| PE Comparable | $102.75 | -2.6% | Medium (25%) |
| Growth Trajectory DCF | $69.22 | -34.4% | Medium (20%) |
| Graham Number | $84.31 | -20.1% | Medium (30%) |
| EV/EBITDA | $165.81 | 57.1% | Medium (20%) |
| EV/FCF | $117.65 | 11.5% | Medium (20%) |
| Earnings Power Value | $93.98 | -11.0% | Medium (50%) |
Based on 7 out of 8 methods, VC appears fairly valued at the current price of $105.54. The base case fair value of $93.98 implies 11.0% 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.