Block, Inc. (XYZ)
Services-Prepackaged Software · Technology · $26.2B
Intrinsic Value (Consensus)
$38.20
Current Price
$42.00
Margin of Safety
-9%
9% Above Intrinsic Value
Value: $38
Price: $42
Valuation Model Estimates
Current Price: $42.00
DCF (Discounted Cash Flow)
$49.36
Graham Number
$41.04
Earnings Power Value
$20.39
Relative Value (P/E)
$42.00
Dividend Discount Model
Not applicable
—
Consensus Value
$38.20
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)
- $2.10
- EPS (Forward)
- $2.14
- Book Value
- $35.65
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 5.9%
- Debt/Equity
- 33%
- Revenue Growth
- N/A
- Earnings Growth
- 2.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance