PagerDuty, Inc. (PD)
Services-Prepackaged Software · Technology · $746M
Intrinsic Value (Consensus)
$21.90
Current Price
$8.82
Margin of Safety
+148.3%
148.3% Below Intrinsic Value
Value: $22
Price: $9
Valuation Model Estimates
Current Price: $8.82
DCF (Discounted Cash Flow)
$20.81
Graham Number
$11.23
Earnings Power Value
$18.16
Relative Value (P/E)
$37.40
Dividend Discount Model
Not applicable
—
Consensus Value
$21.90
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
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
72
Profitability
25/25
Strength
15/25
Valuation
22/25
Growth
10/25
Financial Health Signals
Elevated debt — Debt/Equity ratio is 166%
Strong profitability — ROE of 68% (above 20% is excellent)
High free cash flow yield (15.0%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $1.87
- EPS (Forward)
- $1.96
- Book Value
- $3.00
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 68.4%
- Debt/Equity
- 166%
- Revenue Growth
- 5.4%
- Earnings Growth
- 5.0%
- Dividend Yield
- N/A
- 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