$59.76
Near FV▼ -9.8% against the close used
Model range $3.24 – $92.38
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$3.24Fair value$59.76Bull$92.38
FairClose
52-week traded range
52W low $51.4552W high $85.16
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
PHINIA, Inc. closed at $66.24, 10.8% above the consensus fair value of $59.76 drawn from 9 valuation models.
Financial DNA score 50/100 — Good. P/E of 20.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$58.66
-11.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
$54.43
-17.8%
√(22.5 × EPS × BVPS)
EPS=3.24, BVPS=40.64 · outside Graham range (P/E 20.4, P/B 1.6) — asset-light, treat as a rough floor
P/E Fair Value
$64.80
-2.2%
EPS × 20x (sector P/E)
EPS=3.24, Sector P/E=20x
Peter Lynch (PEG)
$3.24
-95.1%
EPS × Growth% (PEG = 1 is fair)
EPS=3.24, g=1%
EV/EBITDA
$92.38
+39.5%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=411M
Dividend Discount (DDM)
$13.77
-79.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.08, r=10%, g=2%
Book Value (P/B)
$31.58
-52.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=40.64, ROE=8.4%, g=3%, r=10%
Reverse DCF
$66.24
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.4% | Historical: 1%
Margin of Safety
$44.47
-32.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=59.3, 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.