$172.94
Near FV▲ +2.1% against the close used
Model range $77.55 – $227.25
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$77.55Fair value$172.94Bull$227.25
FairClose
52-week traded range
52W low $153.0152W high $197.45
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Avery Dennison closed at $169.38, 2.1% below the consensus fair value of $172.94 drawn from 9 valuation models.
Financial DNA score 55/100 — Good. P/E of 19.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$180.66
+6.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$77.55
-54.2%
√(22.5 × EPS × BVPS)
EPS=8.79, BVPS=30.41 · outside Graham range (P/E 19.3, P/B 5.6) — asset-light, treat as a rough floor
P/E Fair Value
$175.80
+3.8%
EPS × 20x (sector P/E)
EPS=8.79, Sector P/E=20x
Peter Lynch (PEG)
$123.06
-27.3%
EPS × Growth% (PEG = 1 is fair)
EPS=8.79, g=14%
EV/EBITDA
$227.25
+34.2%
(EBITDA × 17x − Net Debt) ÷ Shares
EBITDA=1.25B
Dividend Discount (DDM)
$199.39
+17.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=3.69, r=10%, g=8%
Book Value (P/B)
$179.57
+6.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=30.41, ROE=29.6%, g=6%, r=10%
Reverse DCF
$169.38
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.7% | Historical: 14%
Margin of Safety
$108.50
-35.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=144.67, 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.