Gold.com, Inc. (AMRK)
Wholesale-Jewelry, Watches, Precious Stones & Metals
Latest Price
$29.25
TTM P/E
--
Normalized P/E
--
Div Yield
--
Book Value
--
P/B Ratio
--
Valuation metrics
adjust assumptions →EPS: $3.02
Book value / share: $30.07
Formula: √(22.5 × EPS × BVPS)
Graham Number
$45.20
+55% upside
Norm. op. income: $171M (median of 7yr)
Tax rate: 19%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$64.10
+119% upside
Base FCF: $142M (median of recent 5yr)
Growth: 25%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$378.74
+1195% upside
EPS: $3.02
Target P/E: 15×
Formula: EPS × P/E
P/E Fair Value
$45.30
+55% upside