$45.17
Near FV▼ -12.0% against the close used
Model range $3.46 – $58.60
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$3.46Fair value$45.17Bull$58.60
FairClose
52-week traded range
52W low $45.6052W high $71.65
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
McCormick & Company closed at $51.32, 13.6% above the consensus fair value of $45.17 drawn from 9 valuation models.
Financial DNA score 48/100 — Average. P/E of 17.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$51.51
+0.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
$41.44
-19.2%
√(22.5 × EPS × BVPS)
EPS=2.93, BVPS=26.05 · outside Graham range (P/E 17.5, P/B 2) — asset-light, treat as a rough floor
P/E Fair Value
$58.60
+14.2%
EPS × 20x (sector P/E)
EPS=2.93, Sector P/E=20x
Peter Lynch (PEG)
$3.46
-93.3%
EPS × Growth% (PEG = 1 is fair)
EPS=2.93, g=1.2%
EV/EBITDA
$35.27
-31.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.3B
Dividend Discount (DDM)
$22.97
-55.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.8, r=10%, g=2%
Book Value (P/B)
$30.81
-40.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=26.05, ROE=11.3%, g=3%, r=10%
Reverse DCF
$51.32
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.4% | Historical: -1.2%
Margin of Safety
$37.89
-26.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=50.52, 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.