The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$4.57Fair value$16.32Bull$22.00
FairClose
52-week traded range
52W low $6.5852W high $10.23
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Adamas Trust, Inc. closed at $9.09, 44.3% below the consensus fair value of $16.32 drawn from 9 valuation models.
Financial DNA score 67/100 — Strong. P/E of 8.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$17.41
+91.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
$19.87
+118.6%
√(22.5 × EPS × BVPS)
EPS=1.1, BVPS=15.95
P/E Fair Value
$22.00
+142.0%
EPS × 20x (sector P/E)
EPS=1.1, Sector P/E=20x
Peter Lynch (PEG)
$4.57
-49.8%
EPS × Growth% (PEG = 1 is fair)
EPS=1.1, g=4.2%
EV/EBITDA
$8.00
-12.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=160.93M
Dividend Discount (DDM)
$10.96
+20.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=0.86, r=10%, g=2%
Book Value (P/B)
$16.22
+78.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=15.95, ROE=10.1%, g=3%, r=10%
Reverse DCF
$9.09
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5% | Historical: -4.2%
Margin of Safety
$14.82
+63.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=19.76, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.