Fair value (multi-method)
Four independent methods triangulate what FDS is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$512.48
Method range
$68.37 – $582.99
median $392.40
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $512.48 | +100.48% |
| Exit multiple | $582.99 | +128.07% |
| Analyst target | $272.33 | +6.54% |
| Graham number | $68.37 | -73.25% |
- Forward DCF$512.48
- Exit multiple$582.99
- Analyst target$272.33
- Graham number$68.37
Stock price
$255.62
FCF / share (TTM)
$5.03
3Y FCF CAGR
5.9%
Fair value @ hist. growth
$119.96
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
15.6%
per year over your projection horizon
Margin of safety -113.1% vs hist-growth DCF
Historical 3Y CAGR
5.9%
Your model implies
15.6%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 6% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 6.1% | 11.8% | 10.7% | 9.4% | 8.0% | 6.3% |
| 7.1% | 14.7% | 13.7% | 12.7% | 11.6% | 10.4% |
| 8.1% | 17.2% | 16.5% | 15.6% | 14.7% | 13.7% |
| 9.1% | 19.6% | 19.0% | 18.2% | 17.5% | 16.6% |
| 10.1% | 21.8% | 21.3% | 20.6% | 20.0% | 19.2% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$1.2B
Total debt − cash
Beta
0.71
Vs market benchmark
Frequently asked questions
FactSet (FDS) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation