Workiva Inc.
Bear Case (25th pct.)
-108.7% vs price
Base Case (Median)
-84.9% vs price
Bull Case (75th pct.)
-51.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-25.09 | -135.9% | High (40%) |
| PE Comparable | $20.79 | -70.2% | Medium (25%) |
| EV/EBITDA | $0.24 | -99.7% | Medium (20%) |
| EV/FCF | $72.43 | 3.7% | Medium (20%) |
Based on 4 out of 8 methods, WK appears overvalued at the current price of $69.87. The base case fair value of $10.52 implies 84.9% 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.