Historical cheapness: current PE is 43.2× versus the full-history median of 6.6× shown in the valuation table, producing 5.3/100. Positive weekly observations receive equal weight; lower past EPS alone does not disqualify them.

Outlook-adjusted valuation: 5.4/100. The model applies a 23% earnings-growth assumption and a 10% annual return hurdle, with positive credit limited by evidence coverage and confidence.

Forward price scenarios use recent PE history separately. Recent history has a separately weighted median of 7.6× (18-month half-life). The favorable scenario uses 37.4× PE and $2.6 projected EPS, informed by growth, margins and earnings-quality checks. This is a model scenario, not an analyst target. A return to the full-history median is not assumed.

Business trends are weak. Over the past year: revenue -1.1%, earnings -69.1%, operating margin -4.7 percentage points. Free cash flow is 8.9% of revenue. The business score is 37.4/100. Growth, margins and cash generation drive the score. Missing or older data receives less weight.

The earnings calculation and the displayed scenario are different.

The earnings case uses $2.63 of EPS and a 37.4× PE, suggesting about $98.05 before the minimum is applied. Valuation history and outlook inform the PE.

The model applies a 15% minimum upside scenario, so the card shows +15%, or about $98.46. That adjusted price does not come from the EPS × PE calculation above.

This is a scenario based on our model, not a forecast or probability.

Weaker than expected earnings could put pressure on the share price.

Our downside case uses $1.71 of EPS and a 35.2× PE, suggesting a share price of about $60.12 — 30% below today’s price. Valuation history and outlook inform the PE.

This is a scenario based on our model, not a forecast or probability.