DIGI INTERNATIONAL INC (DGII)
Computer Communications Equipment · Industrials · $815M
Intrinsic Value (Consensus)
$17.44
Current Price
$21.60
Margin of Safety
-19.3%
19.3% Above Intrinsic Value
Value: $17
Price: $22
Valuation Model Estimates
Current Price: $21.60
DCF (Discounted Cash Flow)
$114.03
Graham Number
$20.24
Earnings Power Value
$10.49
Relative Value (P/E)
$21.60
Dividend Discount Model
Not applicable
—
Consensus Value
$17.44
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)
- $1.08
- EPS (Forward)
- $1.30
- Book Value
- $16.85
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 6.4%
- Debt/Equity
- 25%
- Revenue Growth
- 1.5%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance