Fabrinet (FN)
Telephone & Telegraph Apparatus
Latest Price
$414.58
TTM P/E
35.65
Normalized P/E
51.04
Div Yield
--
Book Value
64.36
P/B Ratio
6.44
Valuation metrics
adjust assumptions →EPS: $13.05
Book value / share: $68.49
Formula: √(22.5 × EPS × BVPS)
Graham Number
$141.81
66% downside
Norm. op. income: $252M (median of 7yr)
Tax rate: 5%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$91.15
78% downside
Base FCF: $152M (median of recent 5yr)
Growth: -15%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$42.48
90% downside
EPS: $13.05
Target P/E: 51×
Formula: EPS × P/E
P/E Fair Value
$665.55
+61% upside