$90.72
Above FV▼ -17.8% against the close used
Model range $58.51 – $122.40
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$58.51Fair value$90.72Bull$122.40
FairClose
52-week traded range
52W low $60.7652W high $121.13
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Victory Capital Holdings, Inc. closed at $110.30, 21.6% above the consensus fair value of $90.72 drawn from 9 valuation models.
Financial DNA score 60/100 — Good. P/E of 27.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$93.56
-15.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$58.89
-46.6%
√(22.5 × EPS × BVPS)
EPS=4.08, BVPS=37.77 · outside Graham range (P/E 27, P/B 2.9) — asset-light, treat as a rough floor
P/E Fair Value
$81.60
-26.0%
EPS × 20x (sector P/E)
EPS=4.08, Sector P/E=20x
Peter Lynch (PEG)
$122.40
+11.0%
EPS × Growth% (PEG = 1 is fair)
EPS=4.08, g=30%
EV/EBITDA
$112.69
+2.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=551.27M
Dividend Discount (DDM)
$104.83
-5.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.94, r=10%, g=8%
Book Value (P/B)
$74.60
-32.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=37.77, ROE=13.9%, g=6%, r=10%
Reverse DCF
$110.30
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.2% | Historical: 40%
Margin of Safety
$58.51
-47.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=78.02, 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.