Ingram Micro Holding Corp (INGM)
Wholesale-Computers & Peripheral Equipment & Software · Consumer Discretionary · $6.8B
Intrinsic Value (Consensus)
$23.10
Current Price
$29.07
Margin of Safety
-20.5%
20.5% Above Intrinsic Value
Value: $23
Price: $29
Valuation Model Estimates
Current Price: $29.07
DCF (Discounted Cash Flow)
$133.52
Graham Number
$23.77
Earnings Power Value
$13.50
Relative Value (P/E)
$27.80
Dividend Discount Model
$27.33
Consensus Value
$23.10
Model Assumptions
Discount Rate
10.3%
Growth Rate
17.8%
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%.
Health Score
C
59
Profitability
15/25
Strength
19/25
Valuation
9/25
Growth
16/25
Financial Health Signals
Strong earnings growth (18% YoY)
High free cash flow yield (11.5%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $1.39
- EPS (Forward)
- $1.64
- Book Value
- $18.07
- P/E Ratio
- 20.0
- Forward P/E
- 17.0
- PEG Ratio
- —
- ROE
- 7.7%
- Debt/Equity
- 75%
- Revenue Growth
- 9.5%
- Earnings Growth
- 17.8%
- Dividend Yield
- 0.3%
- Beta
- 1.00
Similar Stocks (Consumer Discretionary)
NUSNU SKIN ENTERPRISES,...
$18.42+264.8%
SBHSally Beauty Holding...
$39.84+197.8%
HLFHERBALIFE LTD.
$32.12+171.7%
EDUCEDUCATIONAL DEVELOPM...
$3.93+171%
SPHSUBURBAN PROPANE PAR...
$43.28+152.1%
Data last updated: 2026-06-16
Source: Yahoo Finance