No conviction changes recorded
Fair Value Distribution — percentile bands
0.0% of simulations place fair value above current price
WHAT IS PRICED IN
Revenue-Based Reverse DCF
19.8%/yr
±5.7% · revenue growth to justify current price
FCF-Based Reverse DCF
25.6%/yr
±3.1% · FCF growth to justify current price
THE GAP
Market pricing margin compression or rising capex
KEY VALUE DRIVERS
Spearman correlation — what moves this valuation most
Eagle will generate this view by the next trading session (~7h).
Eagle will generate this view by the next trading session (~7h).
Market leader in clear aligners with solid 600M TAM but facing macro headwinds, competitive intensity, and execution challenges from consecutive restructuring. Recent innovations (Class II, 3D printin...