Goldenstone Acquisition Ltd. (GDSTR)
Electrical Industrial Apparatus · Technology · $18M
Intrinsic Value (Consensus)
$7.42
Current Price
$10.00
Margin of Safety
-25.8%
25.8% Above Intrinsic Value
Value: $7
Price: $10
Valuation Model Estimates
Current Price: $10.00
DCF (Discounted Cash Flow)
Not applicable
—
Graham Number
Not applicable
—
Earnings Power Value
$4.85
Relative Value (P/E)
$10.00
Dividend Discount Model
Not applicable
—
Consensus Value
$7.42
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)
- $0.50
- EPS (Forward)
- $0.53
- Book Value
- $-3.53
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- N/A
- Debt/Equity
- —
- Revenue Growth
- N/A
- Earnings Growth
- 5.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance