The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$48.43Fair value$81.20Bull$109.80
FairClose
52-week traded range
52W low $64.2652W high $97.46
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Champion Homes, Inc. closed at $83.16, 2.4% above the consensus fair value of $81.20 drawn from 8 valuation models.
Financial DNA score 62/100 — Good. P/E of 22.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$94.72
+13.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$48.43
-41.8%
√(22.5 × EPS × BVPS)
EPS=3.66, BVPS=28.48 · outside Graham range (P/E 22.7, P/B 2.9) — asset-light, treat as a rough floor
P/E Fair Value
$73.20
-12.0%
EPS × 20x (sector P/E)
EPS=3.66, Sector P/E=20x
Peter Lynch (PEG)
$109.80
+32.0%
EPS × Growth% (PEG = 1 is fair)
EPS=3.66, g=30%
EV/EBITDA
$95.38
+14.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=299.55M
Book Value (P/B)
$50.98
-38.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=28.48, ROE=13.2%, g=6%, r=10%
Reverse DCF
$83.16
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.9% | Historical: 33.7%
Margin of Safety
$54.09
-35.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=72.12, 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.