Zurn Elkay Water Solutions 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.)
-67.1% vs price
Base Case (Median)
-56.0% vs price
Bull Case (75th pct.)
-26.2% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $2.55 | -94.9% | High (40%) |
| PE Comparable | $31.34 | -37.7% | Medium (25%) |
| Growth Trajectory DCF | $42.88 | -14.8% | Medium (20%) |
| Graham Number | $18.61 | -63.0% | High (80%) |
| EV/EBITDA | $22.15 | -56.0% | Medium (20%) |
| EV/FCF | $44.48 | -11.6% | Medium (20%) |
| Earnings Power Value | $14.50 | -71.2% | High (70%) |
Based on 7 out of 8 methods, ZWS appears overvalued at the current price of $50.31. The base case fair value of $22.15 implies 56.0% 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.