$49.81
Below FV▲ +28.9% against the close used
Model range $2.70 – $74.18
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$2.70Fair value$49.81Bull$74.18
FairClose
52-week traded range
52W low $36.2452W high $48.89
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Silgan Holdings closed at $38.63, 22.4% below the consensus fair value of $49.81 drawn from 9 valuation models.
Financial DNA score 53/100 — Good. P/E of 14.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$74.18
+92.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
$36.94
-4.4%
√(22.5 × EPS × BVPS)
EPS=2.7, BVPS=22.46 · outside Graham range (P/E 14.3, P/B 1.7) — asset-light, treat as a rough floor
P/E Fair Value
$54.00
+39.8%
EPS × 20x (sector P/E)
EPS=2.7, Sector P/E=20x
Peter Lynch (PEG)
$2.70
-93.0%
EPS × Growth% (PEG = 1 is fair)
EPS=2.7, g=1%
EV/EBITDA
$37.55
-2.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=727.67M
Dividend Discount (DDM)
$10.20
-73.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=0.8, r=10%, g=2%
Book Value (P/B)
$29.26
-24.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=22.46, ROE=12.1%, g=3%, r=10%
Reverse DCF
$38.63
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.6% | Historical: -1%
Margin of Safety
$41.28
+6.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=55.04, 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.