Progyny, Inc. (PGNY)
Services-Misc Health & Allied Services, NEC · Healthcare · $1.0B
Intrinsic Value (Consensus)
$9.71
Current Price
$13.00
Margin of Safety
-25.3%
25.3% Above Intrinsic Value
Value: $10
Price: $13
Valuation Model Estimates
Current Price: $13.00
DCF (Discounted Cash Flow)
$114.90
Graham Number
$9.82
Earnings Power Value
$6.31
Relative Value (P/E)
$13.00
Dividend Discount Model
Not applicable
—
Consensus Value
$9.71
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)
- $0.65
- EPS (Forward)
- $0.78
- Book Value
- $6.59
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 11.3%
- Debt/Equity
- —
- Revenue Growth
- 311.3%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance