The valuation models disagreed widely for this stock, so this figure is an unweighted average of the middle of their range. Treat it as indicative only.
$10.75
Above FV▼ -84.5% against the close used
Model range $9.75 – $70.42
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
DCF Valuation
$9.75
-85.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
$34.80
-49.8%
√(22.5 × EPS × BVPS)
EPS=0.52, BVPS=103.51 · outside Graham range (P/E 133.4, P/B 0.7) — asset-light, treat as a rough floor
P/E Fair Value
$10.40
-85.0%
EPS × 20x (sector P/E)
EPS=0.52, Sector P/E=20x
Peter Lynch (PEG)
$10.75
-84.5%
EPS × Growth% (PEG = 1 is fair)
EPS=0.52, g=20.7%
EV/EBITDA
$70.42
+1.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=502.9M
Book Value (P/B)
$10.35
-85.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=103.51, ROE=1%, g=3%, r=10%
Reverse DCF
$69.35
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 33.2% | Historical: -20.7%
Margin of Safety
$13.74
-80.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=18.32, 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.