Valuation models
price $149.89 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused96.18 – 119.21106.2341% overvaluedDCF · Perpetuity growth · 10y105.10 – 129.81115.9129% overvaluedDCF · EBITDA exit · 5y233.44 – 252.72242.8238% undervaluedDCF · EBITDA exit · 10y200.41 – 231.28215.1230% undervaluedP/E · peers244.09 – 438.32341.2156% undervaluedP/E · own history237.96 – 409.11292.7649% undervaluedPEG—278.5546% undervaluedEV/EBITDA · peers152.12 – 283.02217.5731% undervaluedEV/Revenue · peers88.06 – 328.61120.1725% overvaluedEarnings power value73.16 – 92.2481.3984% overvaluedWall St. consensus target—175.0014% belowCost of capital (WACC)—10.88%—
DCF · Perpetuity growth · 5y leads for mature & stable — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
106.23
Align Technology closed at $149.89 — overvalued by 41% vs model.
96.18the model's range119.21
DCF · Perpetuity growth · 5y leads for mature & stable — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
81.39 – 341.21
Wall St. target
175.00 14% below
Above model, 1y
18 of 30 days
How it is valued
Valued asMature & Stable
Low/slowing growth (~2% recent)Moderate margins (10% net margin)Highly cyclical earnings
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.