Valuation models
price $66.47 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused40.55 – 73.9653.5624% overvaluedDCF · Perpetuity growth · 10y42.99 – 76.6756.1318% overvaluedDCF · EBITDA exit · 5y76.40 – 85.0480.6118% undervaluedDCF · EBITDA exit · 10y70.69 – 86.0778.0115% undervaluedP/E · peers48.13 – 69.8161.608% overvaluedP/E · own history64.70 – 100.2484.8222% undervaluedPEG—65.521% overvaluedEV/EBITDA · peers59.92 – 79.1565.681% overvaluedEV/Revenue · peers42.81 – 77.8554.8221% overvaluedEarnings power value8.48 – 23.1514.35363% overvaluedDividend discount12.97 – 31.3518.96251% overvaluedWall St. consensus target—72.508% belowCost of capital (WACC)—7.53%—
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
53.56
Ball closed at $66.47 — overvalued by 24% vs model.
40.55the model's range73.96
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
14.35 – 84.82
Wall St. target
72.50 8% below
Above model, 1y
10 of 30 days
How it is valued
Valued asMature & stable
Low/slowing growth (~5% recent)Moderate margins (7% net margin)Pays dividendsHighly 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.