Covista Inc. (CVSA)

Services-Educational Services

Latest Price

$126.28

TTM P/E

19.70

Normalized P/E

25.89

Div Yield

Book Value

38.55

P/B Ratio

3.28

Valuation metrics

EPS: $7.04

Book value / share: $42.49

Formula: √(22.5 × EPS × BVPS)

Graham Number

$82.04

35% downside

Norm. op. income: $193M (median of 6yr)

Tax rate: 20%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$38.06

70% downside

Base FCF: $267M (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

$577.09

+357% upside

EPS: $7.04

Target P/E: 26×

Formula: EPS × P/E

P/E Fair Value

$183.04

+45% upside

100.0% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
BlackRock, Inc.	5.48M	$683.0M	16.10%	+250.8K	2026-06-30
FMR LLC	3.22M	$401.0M	9.46%	+564.0K	2026-06-30
VANGUARD PORTFOLIO MANAGEMENT LLC	2.39M	$297.0M	7.01%	-34.6K	2026-06-30
DIMENSIONAL FUND ADVISORS LP	1.78M	$222.0M	5.24%	+9.2K	2026-06-30
ARIEL INVESTMENTS, LLC	1.77M	$220.0M	5.21%	-159.4K	2026-06-30
VANGUARD CAPITAL MANAGEMENT LLC	1.47M	$183.0M	4.33%	-16.6K	2026-06-30
STATE STREET CORP	1.39M	$173.0M	4.08%	+40.1K	2026-06-30
Capital World Investors	1.06M	$132.0M	3.13%	+34.3K	2026-06-30
GEODE CAPITAL MANAGEMENT, LLC	894.3K	$111.0M	2.63%	+40.2K	2026-06-30
WELLINGTON MANAGEMENT GROUP LLP	802.1K	$99.0M	2.36%	-14.2K	2026-06-30