Valuation models
price $154.24 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused101.41 – 168.19127.9221% overvaluedDCF · Perpetuity growth · 10y106.06 – 172.93132.6516% overvaluedDCF · EBITDA exit · 5y217.84 – 240.26228.7533% undervaluedDCF · EBITDA exit · 10y193.96 – 232.64212.3627% undervaluedP/E · peers170.49 – 401.43173.3811% undervaluedP/E · own history107.31 – 176.54146.305% overvaluedPEG—107.3244% overvaluedEV/EBITDA · peers213.71 – 368.58218.0629% undervaluedEV/Revenue · peers151.36 – 331.71224.9331% undervaluedEarnings power value66.75 – 113.5585.6980% overvaluedDividend discount66.25 – 149.9694.6763% overvaluedWall St. consensus target—169.009% belowCost of capital (WACC)—7.86%—
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
127.92
Target closed at $154.24 — overvalued by 21% vs model.
101.41the model's range168.19
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
85.69 – 228.75
Wall St. target
169.00 9% below
Above model, 1y
16 of 32 days
How it is valued
Valued asMature & stable
Revenue declining (~-1% recent)Thin margins (3.5% 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.