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$32.21Fair value$73.45Bull$117.93
FairClose
52-week traded range
52W low $25.9052W high $42.86
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Harmony Biosciences Holdings, Inc. closed at $41.52, 43.5% below the consensus fair value of $73.45 drawn from 8 valuation models.
Financial DNA score 74/100 — Strong. P/E of 15.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$117.93
+184.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$32.21
-22.4%
√(22.5 × EPS × BVPS)
EPS=2.71, BVPS=17.02 · outside Graham range (P/E 15.3, P/B 2.4) — asset-light, treat as a rough floor
P/E Fair Value
$54.20
+30.5%
EPS × 20x (sector P/E)
EPS=2.71, Sector P/E=20x
Peter Lynch (PEG)
$81.30
+95.8%
EPS × Growth% (PEG = 1 is fair)
EPS=2.71, g=30%
EV/EBITDA
$64.08
+54.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=208.47M
Book Value (P/B)
$42.03
+1.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=17.02, ROE=15.9%, g=6%, r=10%
Reverse DCF
$41.52
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.5% | Historical: 40%
Margin of Safety
$51.09
+23.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=68.11, 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.