$75.59
Above FV▼ -18.5% against the close used
Model range $22.09 – $102.45
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$22.09Fair value$75.59Bull$102.45
FairClose
52-week traded range
52W low $67.9952W high $101.76
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Toro closed at $92.72, 22.7% above the consensus fair value of $75.59 drawn from 9 valuation models.
Financial DNA score 50/100 — Good. P/E of 29.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$102.45
+10.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7%, r=10%, tg=3%, n=10yr
Graham Number
$31.58
-65.9%
√(22.5 × EPS × BVPS)
EPS=3.17, BVPS=13.98 · outside Graham range (P/E 29.3, P/B 6.6) — asset-light, treat as a rough floor
P/E Fair Value
$63.40
-31.6%
EPS × 20x (sector P/E)
EPS=3.17, Sector P/E=20x
Peter Lynch (PEG)
$22.09
-76.2%
EPS × Growth% (PEG = 1 is fair)
EPS=3.17, g=7%
EV/EBITDA
$68.94
-25.7%
(EBITDA × 13.5x − Net Debt) ÷ Shares
EBITDA=552.8M
Dividend Discount (DDM)
$53.68
-42.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.52, r=10%, g=7%
Book Value (P/B)
$61.71
-33.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=13.98, ROE=23.7%, g=6%, r=10%
Reverse DCF
$92.72
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.3% | Historical: 7%
Margin of Safety
$49.36
-46.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=65.81, 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.