CorMedix Inc. (CRMD)
Pharmaceutical Preparations · Healthcare · $3.2B
Intrinsic Value (Consensus)
$27.67
Current Price
$40.80
Margin of Safety
-32.2%
32.2% Above Intrinsic Value
Value: $28
Price: $41
Valuation Model Estimates
Current Price: $40.80
DCF (Discounted Cash Flow)
$34.68
Graham Number
$15.40
Earnings Power Value
$19.81
Relative Value (P/E)
$40.80
Dividend Discount Model
Not applicable
—
Consensus Value
$27.67
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
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)
- $2.04
- EPS (Forward)
- $2.14
- Book Value
- $5.17
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 40.2%
- Debt/Equity
- —
- Revenue Growth
- 617.0%
- Earnings Growth
- 5.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance