Virco Mfg. Corporation
Bear Case (25th pct.)
-107.4% vs price
Base Case (Median)
66.8% vs price
Bull Case (75th pct.)
159.9% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-20.60 | -448.5% | High (40%) |
| EV/EBITDA | $6.28 | 6.3% | Medium (20%) |
| EV/FCF | $13.43 | 127.2% | Medium (20%) |
| Earnings Power Value | $21.17 | 258.1% | Medium (50%) |
Based on 4 out of 8 methods, VIRC appears fairly valued at the current price of $5.91. The base case fair value of $9.86 implies 66.8% 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.