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$12.92Fair value$20.52Bull$35.70
FairClose
52-week traded range
52W low $38.9952W high $84.02
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
The Vita Coco Company closed at $52.01, 153.5% above the consensus fair value of $20.52 drawn from 7 valuation models.
Financial DNA score 55/100 — Good. P/E of 43.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$12.92
-75.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
P/E Fair Value
$23.80
-54.2%
EPS × 20x (sector P/E)
EPS=1.19, Sector P/E=20x
Peter Lynch (PEG)
$35.70
-31.4%
EPS × Growth% (PEG = 1 is fair)
EPS=1.19, g=30%
EV/EBITDA
$25.11
-51.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=83.6M
Book Value (P/B)
$19.48
-62.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6.61, ROE=17.8%, g=6%, r=10%
Reverse DCF
$52.01
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 17.7% | Historical: 39.7%
Margin of Safety
$13.77
-73.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=18.36, 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.