ELBIT SYSTEMS LTD (ESLT)
Aircraft Parts & Auxiliary Equipment, NEC
Latest Price
$731.75
TTM P/E
62.60
Normalized P/E
62.60
Div Yield
--
Book Value
--
P/B Ratio
--
Valuation metrics
adjust assumptions →EPS: $11.39
Book value / share: $88.92
Formula: √(22.5 × EPS × BVPS)
Graham Number
$150.96
79% downside
Norm. op. income: $369M (median of 7yr)
Tax rate: 10%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$84.72
88% downside
Base FCF: $274M (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
$452.26
38% downside
EPS: $11.39
Target P/E: 15×
Formula: EPS × P/E
P/E Fair Value
$170.85
77% downside