$28.23
Above FV▼ -35.0% against the close used
Model range $6.15 – $123.07
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
DCF Valuation
$13.70
-68.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$13.55
-68.8%
√(22.5 × EPS × BVPS)
EPS=0.69, BVPS=11.83 · outside Graham range (P/E 62.9, P/B 3.7) — asset-light, treat as a rough floor
P/E Fair Value
$13.80
-68.2%
EPS × 20x (sector P/E)
EPS=0.69, Sector P/E=20x
Peter Lynch (PEG)
$15.29
-64.8%
EPS × Growth% (PEG = 1 is fair)
EPS=0.69, g=22.2%
EV/EBITDA
$51.96
+19.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=308.7M
Dividend Discount (DDM)
$123.07
+183.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2.28, r=10%, g=8%
Book Value (P/B)
$6.15
-85.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=11.83, ROE=8.1%, g=6%, r=10%
Reverse DCF
$43.41
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 22.7% | Historical: 22.2%
Margin of Safety
$10.26
-76.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=13.68, MoS=25%
Computed on September 11, 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.