$178.86
Below FV▲ +78.4% against the close used
Model range $69.30 – $250.75
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$69.30Fair value$178.86Bull$250.75
FairClose
52-week traded range
52W low $73.9452W high $106.00
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Signet Jewelers closed at $100.26, 43.9% below the consensus fair value of $178.86 drawn from 9 valuation models.
Financial DNA score 66/100 — Strong. P/E of 14.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$250.75
+150.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$86.39
-13.8%
√(22.5 × EPS × BVPS)
EPS=7.08, BVPS=46.85 · outside Graham range (P/E 14.2, P/B 2.1) — asset-light, treat as a rough floor
P/E Fair Value
$141.60
+41.2%
EPS × 20x (sector P/E)
EPS=7.08, Sector P/E=20x
Peter Lynch (PEG)
$212.40
+111.8%
EPS × Growth% (PEG = 1 is fair)
EPS=7.08, g=30%
EV/EBITDA
$234.02
+133.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=540.6M
Dividend Discount (DDM)
$69.30
-30.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.28, r=10%, g=8%
Book Value (P/B)
$111.50
+11.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=46.85, ROE=15.5%, g=6%, r=10%
Reverse DCF
$100.26
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.5% | Historical: 40%
Margin of Safety
$119.69
+19.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=159.58, 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.