WaFd, Inc.
Bear Case (25th pct.)
-33.1% vs price
Base Case (Median)
0.5% vs price
Bull Case (75th pct.)
13.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-7.80 | -120.6% | High (40%) |
| PE Comparable | $39.55 | 4.7% | Medium (25%) |
| Growth Trajectory DCF | $36.30 | -3.9% | Medium (20%) |
| Graham Number | $52.81 | 39.9% | High (80%) |
Based on 4 out of 8 methods, WAFD appears fairly valued at the current price of $37.76. The base case fair value of $37.93 implies 0.5% 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.