ELUTIA INC. (ELUT)
Biological Products, (No Diagnostic Substances) · Healthcare · $11M
Intrinsic Value (Consensus)
$18.25
Current Price
$17.40
Margin of Safety
+4.9%
4.9% Below Intrinsic Value
Value: $18
Price: $17
Valuation Model Estimates
Current Price: $17.40
DCF (Discounted Cash Flow)
Not applicable
—
Graham Number
$28.90
Earnings Power Value
$8.45
Relative Value (P/E)
$17.40
Dividend Discount Model
Not applicable
—
Consensus Value
$18.25
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)
- $0.87
- EPS (Forward)
- $0.91
- Book Value
- $42.66
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 192.9%
- Debt/Equity
- 67%
- Revenue Growth
- N/A
- Earnings Growth
- 5.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance