CORCEPT THERAPEUTICS INC (CORT)
Pharmaceutical Preparations · Healthcare · $1.7B
Intrinsic Value (Consensus)
$12.98
Current Price
$16.40
Margin of Safety
-20.9%
20.9% Above Intrinsic Value
Value: $13
Price: $16
Valuation Model Estimates
Current Price: $16.40
DCF (Discounted Cash Flow)
$16.96
Graham Number
$10.62
Earnings Power Value
$7.96
Relative Value (P/E)
$16.40
Dividend Discount Model
Not applicable
—
Consensus Value
$12.98
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
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)
- $0.82
- EPS (Forward)
- $0.84
- Book Value
- $6.11
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 15.4%
- Debt/Equity
- 7%
- Revenue Growth
- 12.8%
- Earnings Growth
- 2.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance