Valuation models
price $34.70 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused15.68 – 43.3324.4042% overvaluedDCF · Perpetuity growth · 10y22.33 – 53.4332.387% overvaluedDCF · EBITDA exit · 5y63.24 – 71.0867.0548% undervaluedDCF · EBITDA exit · 10y65.16 – 80.8872.6352% undervaluedEV/EBITDA · peers2.13 – 12.216.63423% overvaluedEV/Revenue · peers86.32 – 97.3294.0863% undervaluedWall St. consensus target—32.008% aboveCost of capital (WACC)—6.24%—
DCF · Perpetuity growth · 5y leads for a cyclical company — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
24.40
Dow closed at $34.70 — overvalued by 42% vs model.
15.68the model's range43.33
DCF · Perpetuity growth · 5y leads for a cyclical company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
6.63 – 94.08
Wall St. target
32.00 8% above
Above model, 1y
5 of 30 days
How it is valued
Valued asCyclical
Revenue declining (~-5% recent)Currently unprofitableStrong dividend yieldHighly cyclical earningsNegative free cash flow
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.