Woodward, Inc.
Bear Case (25th pct.)
-77.4% vs price
Base Case (Median)
-70.5% vs price
Bull Case (75th pct.)
-62.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $31.17 | -91.9% | High (40%) |
| PE Comparable | $161.43 | -58.3% | Medium (25%) |
| Growth Trajectory DCF | $210.41 | -45.6% | Medium (20%) |
| Graham Number | $89.97 | -76.7% | High (80%) |
| EV/EBITDA | $114.23 | -70.5% | Medium (20%) |
| EV/FCF | $130.47 | -66.3% | Medium (20%) |
| Earnings Power Value | $84.52 | -78.2% | High (70%) |
Based on 7 out of 8 methods, WWD appears overvalued at the current price of $386.85. The base case fair value of $114.23 implies 70.5% 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.