Vital Farms, Inc. (VITL) Fair Value 2026 — DCF & Multi-Method Analysis | EvidInvest | EvidInvest

VITL — Fair Value Analysis

Vital Farms, Inc.

Current: $11.01Fairly Valued

Fair Value Range

Bear Case (25th pct.)

$-10.62

-196.5% vs price

Base Case (Median)

$10.81

-1.8% vs price

Bull Case (75th pct.)

$17.37

57.8% vs price

$-10.62$10.81$17.37

◇ = Current price | |Bear |Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
DCF (Discounted Cash Flow)	$-32.04	-391.0%	High (40%)
EV/EBITDA	$23.92	117.3%	Medium (20%)
Earnings Power Value	$10.81	-1.8%	High (70%)

Interpretation

Based on 3 out of 8 methods, VITL appears fairly valued at the current price of $11.01. The base case fair value of $10.81 implies 1.8% 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.