Valuation models
price $174.34 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused96.84 – 145.08116.6549% overvaluedDCF · Perpetuity growth · 10y99.98 – 149.75120.4145% overvaluedDCF · EBITDA exit · 5y188.84 – 207.00197.6712% undervaluedDCF · EBITDA exit · 10y169.55 – 201.10184.566% undervaluedP/E · peers189.47 – 228.90205.7715% undervaluedP/E · own history71.85 – 161.98114.7752% overvaluedPEG—156.0412% overvaluedEV/EBITDA · peers192.18 – 238.93219.3221% undervaluedEV/Revenue · peers151.41 – 241.72213.9819% undervaluedEarnings power value59.19 – 89.6371.76143% overvaluedDividend discount32.15 – 72.1644.92288% overvaluedWall St. consensus target—190.508% belowCost of capital (WACC)—8.61%—
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
116.65
3M closed at $174.34 — overvalued by 49% vs model.
96.84the model's range145.08
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
44.92 – 219.32
Wall St. target
190.50 8% below
Above model, 1y
30 of 30 days
How it is valued
Valued asMature & Stable
Low/slowing growth (~1% recent)Moderate margins (13% net margin)Pays dividendsHighly cyclical earningsHigh leverage (D/E 2.8x)
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.