$178.18
Above FV▼ -15.5% against the close used
Model range $89.54 – $274.68
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$89.54Fair value$178.18Bull$274.68
FairClose
52-week traded range
52W low $199.4052W high $268.65
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Steris closed at $210.76, 18.3% above the consensus fair value of $178.18 drawn from 9 valuation models.
Financial DNA score 62/100 — Good. P/E of 26.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$195.65
-7.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$114.67
-45.6%
√(22.5 × EPS × BVPS)
EPS=7.93, BVPS=73.69 · outside Graham range (P/E 26.6, P/B 2.9) — asset-light, treat as a rough floor
P/E Fair Value
$158.60
-24.7%
EPS × 20x (sector P/E)
EPS=7.93, Sector P/E=20x
Peter Lynch (PEG)
$193.65
-8.1%
EPS × Growth% (PEG = 1 is fair)
EPS=7.93, g=24.4%
EV/EBITDA
$274.68
+30.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.59B
Dividend Discount (DDM)
$133.16
-36.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2.47, r=10%, g=8%
Book Value (P/B)
$89.54
-57.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=73.69, ROE=10.9%, g=6%, r=10%
Reverse DCF
$210.76
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11% | Historical: 24.4%
Margin of Safety
$117.23
-44.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=156.31, 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.