OneSpan Inc. (OSPN)
Services-Computer Integrated Systems Design · Technology · $527M
Intrinsic Value (Consensus)
$36.17
Current Price
$14.26
Margin of Safety
+153.6%
153.6% Below Intrinsic Value
Value: $36
Price: $14
Valuation Model Estimates
Current Price: $14.26
DCF (Discounted Cash Flow)
$64.03
Graham Number
$17.63
Earnings Power Value
$18.25
Relative Value (P/E)
$37.60
Dividend Discount Model
$43.33
Consensus Value
$36.17
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%.
Health Score
B
77
Profitability
25/25
Strength
17/25
Valuation
22/25
Growth
13/25
Financial Health Signals
Strong profitability — ROE of 27% (above 20% is excellent)
Strong earnings growth (20% YoY)
High free cash flow yield (9.6%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $1.88
- EPS (Forward)
- $2.26
- Book Value
- $7.35
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 26.8%
- Debt/Equity
- —
- Revenue Growth
- 0.0%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.3%
- Beta
- 1.00
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
AISPAirship AI Holdings,...
$13.52+300%
MSGMMotorsport Games Inc...
$15.60+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
Data last updated: 2026-06-16
Source: Yahoo Finance