Fair value (multi-method)
Four independent methods triangulate what Q 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)
$21.40
Method range
$21.40 – $161.29
median $61.43
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 | $21.40 | -84.94% |
| Exit multiple | $99.30 | -30.09% |
| Analyst target | $161.29 | +13.54% |
| Graham number | $23.56 | -83.41% |
- Forward DCF$21.40
- Exit multiple$99.30
- Analyst target$161.29
- Graham number$23.56
Stock price
$142.05
FCF / share (TTM)
$0.06
3Y FCF CAGR
1.3%
Fair value @ hist. growth
$0.59
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
89.0%
per year over your projection horizon
Margin of safety -24031.4% vs hist-growth DCF
Historical 3Y CAGR
1.3%
Your model implies
89.0%
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 1% 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% |
|---|---|---|---|---|---|
| 10.5% | 84.1% | 83.2% | 82.1% | 81.0% | 79.9% |
| 11.5% | 87.4% | 86.6% | 85.6% | 84.7% | 83.6% |
| 12.5% | 90.6% | 89.8% | 89.0% | 88.1% | 87.2% |
| 13.5% | 93.7% | 92.9% | 92.2% | 91.4% | 90.5% |
| 14.5% | 96.6% | 96.0% | 95.2% | 94.5% | 93.7% |
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
0.80
Low vs growth
Net debt
$4.1B
Total debt − cash
Beta
1.58
Vs market benchmark
Frequently asked questions
Qnity Electronics (Q) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation