PROG Holdings, Inc. (PRG)
Services-Equipment Rental & Leasing, NEC · Technology · $2.9B
Intrinsic Value (Consensus)
$61.47
Current Price
$71.80
Margin of Safety
-14.4%
14.4% Above Intrinsic Value
Value: $61
Price: $72
Valuation Model Estimates
Current Price: $71.80
DCF (Discounted Cash Flow)
$100.81
Graham Number
$38.41
Earnings Power Value
$34.85
Relative Value (P/E)
$71.80
Dividend Discount Model
$1.69
Consensus Value
$61.47
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
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)
- $3.59
- EPS (Forward)
- $3.66
- Book Value
- $18.27
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 19.7%
- Debt/Equity
- 80%
- Revenue Growth
- -2.2%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.2%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance