$66.31
Below FV▲ +37.3% against the close used
Model range $14.78 – $98.46
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$14.78Fair value$66.31Bull$98.46
FairClose
52-week traded range
52W low $31.1252W high $55.17
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Rush Enterprises closed at $48.31, 27.1% below the consensus fair value of $66.31 drawn from 9 valuation models.
Financial DNA score 62/100 — Good. P/E of 14.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$89.09
+84.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.8%, r=10%, tg=3%, n=10yr
Graham Number
$46.27
-4.2%
√(22.5 × EPS × BVPS)
EPS=3.27, BVPS=29.1 · outside Graham range (P/E 14.8, P/B 1.7) — asset-light, treat as a rough floor
P/E Fair Value
$65.40
+35.4%
EPS × 20x (sector P/E)
EPS=3.27, Sector P/E=20x
Peter Lynch (PEG)
$15.57
-67.8%
EPS × Growth% (PEG = 1 is fair)
EPS=3.27, g=4.8%
EV/EBITDA
$98.46
+103.8%
(EBITDA × 12.4x − Net Debt) ÷ Shares
EBITDA=646.6M
Dividend Discount (DDM)
$14.78
-69.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=0.74, r=10%, g=4.8%
Book Value (P/B)
$36.38
-24.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=29.1, ROE=11.3%, g=4.8%, r=10%
Reverse DCF
$48.31
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.1% | Historical: 4.8%
Margin of Safety
$50.19
+3.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=66.92, 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.