The 0.8x PEG ratio is the most critical metric for the investment thesis; it suggests that for every unit of expected earnings growth, investors are paying less than one unit of price, offering a margin of safety for a turnaround play.
The 82nd percentile historical P/E ranking creates a high bar for performance; any significant delay in the removal of the asset cap or a failure to meet efficiency ratio targets could trigger a 15-20% multiple contraction as the stock reverts to its historical median.
| Metric | Historical DCF | Analyst DCF |
|---|---|---|
| Growth Assumption | N/A (10Y CAGR) | Analyst Rev × N/A margin |
| PV of FCF | N/A | N/A |
| Terminal Value (PV) | N/A | N/A |
| Enterprise Value | N/A | N/A |
| Equity Value | N/A | N/A |
| Implied Stock Price | N/A | N/A |
| Upside/Downside | N/A | N/A |
| Method | Implied Value | Upside/Downside | Basis |
|---|---|---|---|
| P/E (Peer) | $115.37 | +49.5% | Peer median P/E (14.4x) × Forward EPS ($8.00) |
| P/B (Peer) | $78.77 | +2.1% | Peer median P/B (1.67x) × Book Value per Share |
| EV/EBITDA (Peer) | $167.54 | +117.2% | Peer median EV/EBITDA (23.4x) × EBITDA - Net Debt |
| P/S (Peer) | $62.61 | -18.9% | Peer median P/S (1.95x) × Revenue per Share |
| Analyst Target | $98.75 | +28.0% | Consensus of 18 analysts |