Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
WillScot Holdings Corp
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.)
-59.5% vs price
Base Case (Median)
-50.3% vs price
Bull Case (75th pct.)
77.8% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $8.60 | -50.3% | High (40%) |
| EV/FCF | $52.92 | 205.9% | Medium (20%) |
| Earnings Power Value | $5.39 | -68.8% | High (70%) |
Based on 3 out of 7 methods, WSC appears fairly valued at the current price of $17.30. The base case fair value of $8.60 implies 50.3% 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.