Valuation models
price $182.22 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused146.20 – 251.96187.303% undervaluedDCF · Perpetuity growth · 10y154.22 – 261.34195.887% undervaluedDCF · EBITDA exit · 5y170.73 – 189.21179.721% overvaluedDCF · EBITDA exit · 10y173.31 – 207.71189.704% undervaluedP/E · peers127.78 – 168.01137.2333% overvaluedP/E · own history183.27 – 215.55193.026% undervaluedPEG—143.5227% overvaluedEV/EBITDA · peers82.78 – 134.7485.63113% overvaluedEV/Revenue · peers112.01 – 199.15146.1825% overvaluedEarnings power value57.21 – 108.6877.79134% overvaluedDividend discount61.11 – 146.9189.18104% overvaluedWall St. consensus target—200.009% belowCost of capital (WACC)—7.49%—
DCF · Perpetuity growth · 5y leads for a mature, steady company — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
187.30
Avery Dennison closed at $182.22 — undervalued by 3% vs model.
146.20the model's range251.96
DCF · Perpetuity growth · 5y leads for a mature, steady company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
77.79 – 195.88
Wall St. target
200.00 9% below
Below model, 1y
13 of 30 days
How it is valued
Valued asMature & stable
Low/slowing growth (~3% recent)Moderate margins (8% net margin)Pays dividendsHighly cyclical earningsStrong FCF yield (5.2%)
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.