Freshpet, Inc. (FRPT)
Grain Mill Products · Consumer Staples · $2.6B
Intrinsic Value (Consensus)
$61.72
Current Price
$52.80
Margin of Safety
+16.9%
16.9% Below Intrinsic Value
Value: $62
Price: $53
Valuation Model Estimates
Current Price: $52.80
DCF (Discounted Cash Flow)
$130.24
Graham Number
$38.22
Earnings Power Value
$25.63
Relative Value (P/E)
$52.80
Dividend Discount Model
Not applicable
—
Consensus Value
$61.72
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)
- $2.64
- EPS (Forward)
- $3.17
- Book Value
- $24.60
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 11.5%
- Debt/Equity
- 0%
- Revenue Growth
- 13.0%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance