Integer Holdings Corp (ITGR)
Electromedical & Electrotherapeutic Apparatus · Healthcare · $2.0B
Intrinsic Value (Consensus)
$45.74
Current Price
$57.80
Margin of Safety
-20.9%
20.9% Above Intrinsic Value
Value: $46
Price: $58
Valuation Model Estimates
Current Price: $57.80
DCF (Discounted Cash Flow)
$39.26
Graham Number
$57.84
Earnings Power Value
$28.06
Relative Value (P/E)
$57.80
Dividend Discount Model
Not applicable
—
Consensus Value
$45.74
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
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)
- $2.89
- EPS (Forward)
- $2.95
- Book Value
- $51.45
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 5.9%
- Debt/Equity
- 68%
- Revenue Growth
- 8.0%
- Earnings Growth
- 2.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance