$204.73
Above FV▼ -29.9% against the close used
Model range $51.19 – $308.92
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
DCF Valuation
$51.19
-82.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$56.97
-80.5%
√(22.5 × EPS × BVPS)
EPS=8.49, BVPS=16.99 · outside Graham range (P/E 34.4, P/B 17.2) — asset-light, treat as a rough floor
P/E Fair Value
$169.80
-41.8%
EPS × 20x (sector P/E)
EPS=8.49, Sector P/E=20x
Peter Lynch (PEG)
$241.37
-17.3%
EPS × Growth% (PEG = 1 is fair)
EPS=8.49, g=28.4%
EV/EBITDA
$308.92
+5.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=4.85B
Dividend Discount (DDM)
$201.77
-30.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=3.74, r=10%, g=8%
Book Value (P/B)
$197.91
-32.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=16.99, ROE=52.6%, g=6%, r=10%
Reverse DCF
$291.91
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.4% | Historical: 28.4%
Margin of Safety
$69.49
-76.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=92.65, MoS=25%
Computed on September 11, 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.