$218.73
Near FV▼ -5.0% against the close used
Model range $94.72 – $355.18
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$94.72Fair value$218.73Bull$355.18
FairClose
52-week traded range
52W low $88.0552W high $230.18
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Matson, Inc. closed at $230.18, 5.2% above the consensus fair value of $218.73 drawn from 8 valuation models.
Financial DNA score 64/100 — Good. P/E of 16.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$94.72
-58.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$168.47
-26.8%
√(22.5 × EPS × BVPS)
EPS=13.81, BVPS=91.34 · outside Graham range (P/E 16.7, P/B 2.5) — asset-light, treat as a rough floor
P/E Fair Value
$276.20
+20.0%
EPS × 20x (sector P/E)
EPS=13.81, Sector P/E=20x
Peter Lynch (PEG)
$296.09
+28.6%
EPS × Growth% (PEG = 1 is fair)
EPS=13.81, g=21.4%
EV/EBITDA
$355.18
+54.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=647.2M
Book Value (P/B)
$229.27
-0.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=91.34, ROE=16%, g=6%, r=10%
Reverse DCF
$230.18
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.7% | Historical: 21.4%
Margin of Safety
$134.85
-41.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=179.8, 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.