You are on page 1of 2

Open Low High Close

Comps 20 20 25 25
Precedents 23 23 31 31
DCF - base case 18 18 24 24
DCF - blue sky 26 26 32 32
52 wk hi/lo 16 16 22 22

Valuation Summary
$35

$30

$25

$20

$15

$10
Comps Precedents DCF - base case DCF - blue sky 52 wk hi/lo
52 wk hi/lo