WillScot Holdings 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.)
9.5% vs price
Base Case (Median)
94.4% vs price
Bull Case (75th pct.)
155.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $64.07 | 171.7% | High (40%) |
| EV/EBITDA | $32.75 | 38.9% | Medium (20%) |
| EV/FCF | $58.93 | 149.9% | Medium (20%) |
| Earnings Power Value | $5.00 | -78.8% | High (70%) |
Based on 4 out of 8 methods, WSC appears undervalued at the current price of $23.58. The base case fair value of $45.84 implies 94.4% 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.