Everpure, Inc. (P)
Computer Storage Devices · Industrials · $2.7B
Intrinsic Value (Consensus)
$8.32
Current Price
$11.00
Margin of Safety
-24.4%
24.4% Above Intrinsic Value
Value: $8
Price: $11
Valuation Model Estimates
Current Price: $11.00
DCF (Discounted Cash Flow)
$119.64
Graham Number
$8.61
Earnings Power Value
$5.34
Relative Value (P/E)
$11.00
Dividend Discount Model
Not applicable
—
Consensus Value
$8.32
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)
- $0.55
- EPS (Forward)
- $0.66
- Book Value
- $5.99
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 13.0%
- Debt/Equity
- —
- Revenue Growth
- 15.6%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance