GILAT SATELLITE NETWORKS LTD (GILT)

Radio & Tv Broadcasting & Communications Equipment

Latest Price

$9.64

TTM P/E

Normalized P/E

Div Yield

Book Value

P/B Ratio

Valuation metrics

EPS: $0.34

Book value / share: $6.78

Formula: √(22.5 × EPS × BVPS)

Graham Number

$7.20

25% downside

Norm. op. income: $26M (median of 7yr)

Tax rate: 15%

Discount rate: 10%

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

Earnings Power Value

$5.46

43% downside

Base FCF: $16M (median of recent 5yr)

Growth: 2%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$5.31

44% downside

EPS: $0.34

Target P/E: 15×

Formula: EPS × P/E

P/E Fair Value

$5.10

47% downside