Distribution Solutions Group, Inc. (DSGR)

Wholesale-Machinery, Equipment & Supplies

Latest Price

$34.81

TTM P/E

183.21

Normalized P/E

235.20

Div Yield

Book Value

14.17

P/B Ratio

2.46

Valuation metrics

EPS: $0.18

Book value / share: $14.06

Formula: √(22.5 × EPS × BVPS)

Graham Number

$7.55

78% downside

Base FCF: $63M (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

$88.21

+153% upside

EPS: $0.18

Target P/E: 15×

Formula: EPS × P/E

P/E Fair Value

$2.70

92% downside

91.6% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
KING LUTHER CAPITAL MANAGEMENT CORP	36.36M	$1.27B	78.63%	--	2026-06-30
DIMENSIONAL FUND ADVISORS LP	969.3K	$26.0M	2.10%	+32.1K	2026-06-30
BlackRock, Inc.	685.6K	$18.0M	1.48%	+63.3K	2026-06-30
Nantahala Capital Management, LLC	494.6K	$13.0M	1.07%	--	2026-06-30
VANGUARD CAPITAL MANAGEMENT LLC	379.8K	$10.0M	0.82%	-14.5K	2026-06-30
ROYCE & ASSOCIATES LP	344.2K	$9.0M	0.74%	-154.7K	2026-06-30
SCHWARTZ INVESTMENT COUNSEL INC	317.0K	$8.0M	0.69%	+4.5K	2026-06-30
Catawba River Capital	247.9K	$6.0M	0.54%	+350	2026-06-30
GEODE CAPITAL MANAGEMENT, LLC	247.4K	$6.0M	0.54%	-3.7K	2026-06-30
STATE STREET CORP	225.2K	$6.0M	0.49%	+5.6K	2026-06-30