Embecta Corp. (EMBC)
Surgical & Medical Instruments & Apparatus · Healthcare · $1.9B
Intrinsic Value (Consensus)
$122.09
Current Price
$32.40
Margin of Safety
+276.8%
276.8% Below Intrinsic Value
Value: $122
Price: $32
Valuation Model Estimates
Current Price: $32.40
DCF (Discounted Cash Flow)
$144.18
Graham Number
Not applicable
—
Earnings Power Value
$15.73
Relative Value (P/E)
$32.40
Dividend Discount Model
$100.00
Consensus Value
$122.09
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)
- $1.62
- EPS (Forward)
- $1.94
- Book Value
- $-10.97
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- N/A
- Debt/Equity
- —
- Revenue Growth
- -3.8%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.9%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance