The Western Union Company
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.)
66.3% vs price
Base Case (Median)
107.2% vs price
Bull Case (75th pct.)
773.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $110.61 | 1440.5% | High (40%) |
| PE Comparable | $14.88 | 107.2% | Medium (25%) |
| Graham Number | $9.01 | 25.5% | High (80%) |
Based on 3 out of 8 methods, WU appears undervalued at the current price of $7.18. The base case fair value of $14.88 implies 107.2% 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.