Dynatrace, Inc. (DT)
Services-Prepackaged Software · Technology · $3.2B
Intrinsic Value (Consensus)
$12.30
Current Price
$10.80
Margin of Safety
+13.9%
13.9% Below Intrinsic Value
Value: $12
Price: $11
Valuation Model Estimates
Current Price: $10.80
DCF (Discounted Cash Flow)
$22.79
Graham Number
$10.38
Earnings Power Value
$5.24
Relative Value (P/E)
$10.80
Dividend Discount Model
Not applicable
—
Consensus Value
$12.30
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)
- $0.54
- EPS (Forward)
- $0.55
- Book Value
- $8.86
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 6.2%
- Debt/Equity
- 10%
- Revenue Growth
- 18.8%
- Earnings Growth
- 2.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance