EIDP, Inc. (CTA-PB)
Plastic Material, Synth Resin/Rubber, Cellulos (No Glass) · Healthcare · $50.0B
Intrinsic Value (Consensus)
$69.53
Current Price
$57.00
Margin of Safety
+22%
22% Below Intrinsic Value
Value: $70
Price: $57
Valuation Model Estimates
Current Price: $57.00
DCF (Discounted Cash Flow)
$121.96
Graham Number
$71.47
Earnings Power Value
$27.67
Relative Value (P/E)
$57.00
Dividend Discount Model
$253.33
Consensus Value
$69.53
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)
- $2.85
- EPS (Forward)
- $3.42
- Book Value
- $79.65
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 3.6%
- Debt/Equity
- 15%
- Revenue Growth
- N/A
- Earnings Growth
- 20.0%
- Dividend Yield
- 1.3%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance