$34.76
Above FV▼ -38.2% against the close used
Model range $8.14 – $93.70
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$8.14Fair value$34.76Bull$93.70
FairClose
52-week traded range
52W low $26.5152W high $56.69
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Ziff Davis closed at $56.22, 61.7% above the consensus fair value of $34.76 drawn from 9 valuation models.
Financial DNA score 39/100 — Average. P/E of 48.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$21.55
-61.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
$39.98
-28.9%
√(22.5 × EPS × BVPS)
EPS=1.15, BVPS=61.78 · outside Graham range (P/E 48.9, P/B 0.9) — asset-light, treat as a rough floor
P/E Fair Value
$23.00
-59.1%
EPS × 20x (sector P/E)
EPS=1.15, Sector P/E=20x
Peter Lynch (PEG)
$8.14
-85.5%
EPS × Growth% (PEG = 1 is fair)
EPS=1.15, g=7.1%
EV/EBITDA
$93.70
+66.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=411.78M
Dividend Discount (DDM)
$11.47
-79.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=0.9, r=10%, g=2%
Book Value (P/B)
$13.10
-76.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=61.78, ROE=2.1%, g=3%, r=10%
Reverse DCF
$56.22
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 19.2% | Historical: -7.1%
Margin of Safety
$21.13
-62.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=28.18, 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.