Valuation models
price $329.57 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused331.63 – 517.19405.4819% undervaluedDCF · Perpetuity growth · 10y364.55 – 563.52443.8126% undervaluedDCF · EBITDA exit · 5y586.64 – 642.43613.7746% undervaluedDCF · EBITDA exit · 10y570.70 – 674.60620.1447% undervaluedP/E · peers380.10 – 552.86445.4226% undervaluedP/E · own history487.61 – 679.14604.9446% undervaluedPEG—344.004% undervaluedEV/EBITDA · peers374.99 – 557.29443.3326% undervaluedEV/Revenue · peers455.12 – 1,071.48729.8555% undervaluedEarnings power value111.81 – 180.37139.60136% overvaluedDividend discount81.68 – 213.67122.56169% overvaluedWall St. consensus target—300.0010% aboveCost of capital (WACC)—7.92%—
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
405.48
FactSet closed at $329.57 — undervalued by 19% vs model.
331.63the model's range517.19
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
122.56 – 729.85
Wall St. target
300.00 10% above
Below model, 1y
15 of 30 days
How it is valued
Valued asMature & stable
Low/slowing growth (~6% recent)High profitability (22% net margin)Pays dividendsHighly cyclical earningsStrong FCF yield (6.1%)
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.