Guidewire Software, Inc. (GWRE)
Services-Prepackaged Software · Technology · $1.4B
Intrinsic Value (Consensus)
$13.93
Current Price
$16.20
Margin of Safety
-14%
14% Above Intrinsic Value
Value: $14
Price: $16
Valuation Model Estimates
Current Price: $16.20
DCF (Discounted Cash Flow)
$54.94
Graham Number
$17.73
Earnings Power Value
$7.86
Relative Value (P/E)
$16.20
Dividend Discount Model
Not applicable
—
Consensus Value
$13.93
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)
- $0.81
- EPS (Forward)
- $0.85
- Book Value
- $17.24
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- N/A
- Debt/Equity
- 27%
- Revenue Growth
- 22.6%
- Earnings Growth
- 5.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance