← Scroll for more →
Cellebrite DI Ltd. (CLBT)
Services-Prepackaged Software
Latest Price
$12.15
TTM P/E
--
Normalized P/E
--
TTM Div Yield
--
Fwd Div Yield
--
Book Value
2.00
P/B Ratio
6.06
Valuation metrics
adjust assumptions →EPS: $0.31
Book value / share: $1.95
Formula: √(22.5 × EPS × BVPS)
Graham Number
$3.69
70% downside
Norm. op. income: $45M (median of 4yr)
Tax rate: 13%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$2.68
78% downside
Base FCF: $110M (median of recent 4yr)
Growth: 25%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$34.11
+181% upside
EPS: $0.31
Target P/E: 15×
Formula: EPS × P/E
P/E Fair Value
$4.65
62% downside