← Scroll for more →
IP Strategy Holdings, Inc. (CASK)
Beverages
Latest Price
$17.89
TTM P/E
--
Normalized P/E
--
TTM Div Yield
--
Fwd Div Yield
--
Book Value
26.73
P/B Ratio
0.67
Valuation metrics
adjust assumptions →Norm. op. income: $74M (median of 7yr)
Tax rate: 24%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$15.27
15% downside
Base FCF: $41M (median of recent 5yr)
Growth: 15%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$59.66
+233% upside