Weibo Corporation
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
202.2% vs price
Base Case (Median)
236.0% vs price
Bull Case (75th pct.)
525.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $15.16 | 100.6% | High (40%) |
| PE Comparable | $22.94 | 203.4% | Medium (25%) |
| Growth Trajectory DCF | $179.58 | 2275.4% | Medium (20%) |
| Graham Number | $22.82 | 201.9% | Low (10%) |
| EV/EBITDA | $27.86 | 268.6% | Medium (20%) |
| Earnings Power Value | $53.77 | 611.2% | Medium (50%) |
Based on 6 out of 8 methods, WB appears undervalued at the current price of $7.56. The base case fair value of $25.40 implies 236.0% 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.