INNOVATIVE SOLUTIONS & SUPPORT INC (ISSC)
Services-Computer Programming Services · Technology · $314M
Intrinsic Value (Consensus)
$13.12
Current Price
$17.60
Margin of Safety
-25.5%
25.5% Above Intrinsic Value
Value: $13
Price: $18
Valuation Model Estimates
Current Price: $17.60
DCF (Discounted Cash Flow)
$17.86
Graham Number
$8.47
Earnings Power Value
$8.54
Relative Value (P/E)
$17.60
Dividend Discount Model
$166.67
Consensus Value
$13.12
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)
- $0.88
- EPS (Forward)
- $1.06
- Book Value
- $3.62
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 24.2%
- Debt/Equity
- 38%
- Revenue Growth
- N/A
- Earnings Growth
- 20.0%
- Dividend Yield
- 2.8%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance