T3 Defense Inc. (DFNS)
Services-Management Consulting Services · Technology · $6.1B
Intrinsic Value (Consensus)
$118.24
Current Price
$159.20
Margin of Safety
-25.7%
25.7% Above Intrinsic Value
Value: $118
Price: $159
Valuation Model Estimates
Current Price: $159.20
DCF (Discounted Cash Flow)
Not applicable
—
Graham Number
Not applicable
—
Earnings Power Value
$77.28
Relative Value (P/E)
$159.20
Dividend Discount Model
Not applicable
—
Consensus Value
$118.24
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)
- $7.96
- EPS (Forward)
- $8.36
- Book Value
- $-0.52
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- N/A
- Debt/Equity
- —
- Revenue Growth
- -72.2%
- Earnings Growth
- 5.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance