$62.63
Near FV▼ -2.9% against the close used
Model range $26.43 – $88.88
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$26.43Fair value$62.63Bull$88.88
FairClose
52-week traded range
52W low $48.5152W high $72.67
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Dolby closed at $64.48, 3.0% above the consensus fair value of $62.63 drawn from 9 valuation models.
Financial DNA score 54/100 — Good. P/E of 24.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$88.88
+37.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$40.13
-37.8%
√(22.5 × EPS × BVPS)
EPS=2.62, BVPS=27.32 · outside Graham range (P/E 24.6, P/B 2.4) — asset-light, treat as a rough floor
P/E Fair Value
$52.40
-18.7%
EPS × 20x (sector P/E)
EPS=2.62, Sector P/E=20x
Peter Lynch (PEG)
$54.18
-16.0%
EPS × Growth% (PEG = 1 is fair)
EPS=2.62, g=20.7%
EV/EBITDA
$65.24
+1.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=352.79M
Dividend Discount (DDM)
$71.38
+10.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.32, r=10%, g=8%
Book Value (P/B)
$26.43
-59.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=27.32, ROE=9.9%, g=6%, r=10%
Reverse DCF
$64.48
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.9% | Historical: 20.7%
Margin of Safety
$45.35
-29.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=60.47, 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.