Ezcorp Inc (EZPW)

Retail-Miscellaneous Retail

Latest Price

$29.11

TTM P/E

14.92

Normalized P/E

26.17

TTM Div Yield

Fwd Div Yield

Book Value

18.93

P/B Ratio

1.54

Valuation metrics

EPS: $1.42

Book value / share: $12.30

Formula: √(22.5 × EPS × BVPS)

Graham Number

$19.82

32% downside

Norm. op. income: $75M (median of 7yr)

Tax rate: 27%

Discount rate: 10%

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

Earnings Power Value

$5.97

79% downside

Base FCF: $61M (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

$54.21

+86% upside

EPS: $1.42

Target P/E: 26×

Formula: EPS × P/E

P/E Fair Value

$36.92

+27% upside

100.0% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
FMR LLC	8.28M	$286.0M	13.47%	+1.54M	2026-06-30
BlackRock, Inc.	6.81M	$235.0M	11.08%	-230.6K	2026-06-30
Capital Research Global Investors	3.53M	$121.0M	5.74%	+14.3K	2026-06-30
Dimensional Fund Advisors LP	3.06M	$105.0M	4.98%	-361.6K	2026-06-30
Vanguard Capital Management LLC	2.50M	$86.0M	4.07%	+43.9K	2026-06-30
Two Sigma Investments, LP	2.50M	$86.0M	4.06%	--	2026-06-30
Renaissance Technologies LLC	2.00M	$69.0M	3.26%	-155.1K	2026-06-30
UBS Group AG	1.91M	$66.0M	3.11%	-1.8K	2026-06-30
Morgan Stanley	1.54M	$53.0M	2.50%	+273.3K	2026-06-30
Ophir Asset Management Pty Ltd	1.49M	$51.0M	2.42%	-126.9K	2026-06-30