Tool · 13
Football Field
Every valuation method as a horizontal range with the current share price drawn through it. The picture that makes the valuation module click.
The chart
DCF, perpetuity growthWACC 7.0% to 8.0%, g 2.0% to 3.0%
DCF, exit multipleExit 8.0x to 10.0x EBITDA
Trading comps, EV/EBITDA25th to 75th percentile of the peer set
Trading comps, P/E25th to 75th percentile of the peer set
Precedent transactionsIncludes a control premium
52-week trading rangeWhat the market actually paid
$151.01
$109$177$246
The vertical line is the traded price on 2026-08-17. What matters is not whether the price sits inside the bars, it is which methods disagree and by how much. A precedent range that sits entirely above everything else is telling you about control premiums, not about value.
The same ranges as a table
| Method | Low | High | Width | Basis |
|---|---|---|---|---|
| DCF, perpetuity growth | $128.00 | $186.00 | $58.00 | WACC 7.0% to 8.0%, g 2.0% to 3.0% |
| DCF, exit multiple | $134.00 | $178.00 | $44.00 | Exit 8.0x to 10.0x EBITDA |
| Trading comps, EV/EBITDA | $121.00 | $205.00 | $84.00 | 25th to 75th percentile of the peer set |
| Trading comps, P/E | $116.00 | $198.00 | $82.00 | 25th to 75th percentile of the peer set |
| Precedent transactions | $165.00 | $232.00 | $67.00 | Includes a control premium |
| 52-week trading range | $118.00 | $174.00 | $56.00 | What the market actually paid |
| Current price | $151.01 | $151.01 | $0.00 | Traded 2026-08-17 |
Edit the ranges
Bring numbers over from the DCF sandbox and the comps builder. Nothing here is stored or sent anywhere.
DCF, perpetuity growth
DCF, exit multiple
Trading comps, EV/EBITDA
Trading comps, P/E
Precedent transactions
52-week trading range
Current share price
Read the topic
Read how to read one →