Fair value (multi-method)
Four independent methods triangulate what PII 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)
—
Method range
$9.82 – $72.00
median $22.98
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 | — | — |
| Exit multiple | $22.98 | -65.22% |
| Analyst target | $72.00 | +8.99% |
| Graham number | $9.82 | -85.14% |
- Forward DCF—
- Exit multiple$22.98
- Analyst target$72.00
- Graham number$9.82
Stock price
$66.06
EPS (TTM)
N/A
5Y EPS CAGR
-17.8%
Fair value @ hist. growth
—
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.
Reverse DCF did not solve for the current inputs — adjust discount rate, terminal growth, or horizon below.
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.
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.
PEG
0.20
Low vs growth
Net debt
$1.4B
Total debt − cash
Beta
1.26
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
Polaris (PII) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation