IRADIMED CORP (IRMD)
Surgical & Medical Instruments & Apparatus · Healthcare · $447M
Intrinsic Value (Consensus)
$29.64
Current Price
$35.00
Margin of Safety
-15.3%
15.3% Above Intrinsic Value
Value: $30
Price: $35
Valuation Model Estimates
Current Price: $35.00
DCF (Discounted Cash Flow)
$49.50
Graham Number
$17.07
Earnings Power Value
$16.99
Relative Value (P/E)
$35.00
Dividend Discount Model
$160.00
Consensus Value
$29.64
Model Assumptions
Discount Rate
10.3%
Growth Rate
16.7%
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)
- $1.75
- EPS (Forward)
- $2.04
- Book Value
- $7.40
- P/E Ratio
- 20.0
- Forward P/E
- 17.1
- PEG Ratio
- —
- ROE
- 23.8%
- Debt/Equity
- —
- Revenue Growth
- 14.4%
- Earnings Growth
- 16.7%
- Dividend Yield
- 1.4%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance