FactSet

FDS US Financials Financial Exchanges & Data
S&P 500
$259.71
-1.22%
Delayed · cached 15 min

Fair value analysis

FDS
FactSet
FinancialsFinancial Exchanges & Data
$259.71
Close used for this calculation
$309.71Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
70/100
Profitability25/25
Returns15/25
Balance Sheet14/25
Efficiency16/25
Growth20/25
Strong
Quality radar
70Prof.25/25Ret.15/25Eff.16/25B.Sht14/25Growth20/25

Consensus fair value

$309.71
Below FV
▲ +19.3% against the close used
Model range $140.09 – $397.90
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$140.09Fair value$309.71Bull$397.90
FairClose
52-week traded range
52W low $190.0652W high $370.50

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

FactSet closed at $259.71, 16.1% below the consensus fair value of $309.71 drawn from 9 valuation models.

Financial DNA score 70/100 — Strong. P/E of 16.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
$319.21
+22.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$140.09
-46.1%
√(22.5 × EPS × BVPS)
EPS=15.55, BVPS=56.09 · outside Graham range (P/E 16.7, P/B 4.6) — asset-light, treat as a rough floor
P/E Fair Value
$311.00
+19.7%
EPS × 20x (sector P/E)
EPS=15.55, Sector P/E=20x
Peter Lynch (PEG)
$390.77
+50.5%
EPS × Growth% (PEG = 1 is fair)
EPS=15.55, g=25.1%
EV/EBITDA
$397.90
+53.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=905.99M
Dividend Discount (DDM)
$234.21
-9.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=4.34, r=10%, g=8%
Book Value (P/B)
$327.86
+26.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=56.09, ROE=29.4%, g=6%, r=10%
Reverse DCF
$259.71
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.7% | Historical: 25.1%
Margin of Safety
$192.58
-25.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=256.77, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.