Archrock, Inc. (AROC)
Oil & Gas Equipment & Services · Energy · $6.4B
Intrinsic Value (Consensus)
$36.61
Current Price
$36.61
Margin of Safety
0%
At Fair Value
Value: $37
Price: $37
Valuation Model Estimates
Current Price: $36.61
DCF (Discounted Cash Flow)
$141.90
Graham Number
$18.75
Earnings Power Value
$17.77
Relative Value (P/E)
$36.60
Dividend Discount Model
$73.33
Consensus Value
$36.61
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $1.83
- EPS (Forward)
- $2.20
- Book Value
- $8.53
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 21.6%
- Debt/Equity
- 26%
- Revenue Growth
- 28.7%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.6%
- Beta
- 0.87
Data last updated: 2026-06-12
Source: Yahoo Finance