Optex Systems Holdings Inc (OPXS)
Optical Instruments & Lenses · Healthcare · $103M
Intrinsic Value (Consensus)
$18.28
Current Price
$14.80
Margin of Safety
+23.5%
23.5% Below Intrinsic Value
Value: $18
Price: $15
Valuation Model Estimates
Current Price: $14.80
DCF (Discounted Cash Flow)
$43.51
Graham Number
$7.64
Earnings Power Value
$7.18
Relative Value (P/E)
$14.80
Dividend Discount Model
Not applicable
—
Consensus Value
$18.28
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)
- $0.74
- EPS (Forward)
- $0.89
- Book Value
- $3.50
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 21.2%
- Debt/Equity
- —
- Revenue Growth
- 21.6%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance