TD SYNNEX CORP (SNX)
Wholesale-Computers & Peripheral Equipment & Software · Consumer Discretionary · $7.2B
Intrinsic Value (Consensus)
$171.15
Current Price
$199.00
Margin of Safety
-14%
14% Above Intrinsic Value
Value: $171
Price: $199
Valuation Model Estimates
Current Price: $199.00
DCF (Discounted Cash Flow)
$1906.07
Graham Number
$228.99
Earnings Power Value
$96.60
Relative Value (P/E)
$199.00
Dividend Discount Model
$160.00
Consensus Value
$171.15
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)
- $9.95
- EPS (Forward)
- $11.94
- Book Value
- $234.23
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 9.8%
- Debt/Equity
- 11%
- Revenue Growth
- 6.9%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.2%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance