Global-E Online Ltd. (GLBE)

Services-Prepackaged Software

Latest Price

$41.84

TTM P/E

Normalized P/E

TTM Div Yield

Fwd Div Yield

Book Value

5.52

P/B Ratio

7.58

Valuation metrics

EPS: $0.39

Book value / share: $5.52

Formula: √(22.5 × EPS × BVPS)

Graham Number

$6.96

83% downside

Base FCF: $106M (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

$48.77

+17% upside

EPS: $0.39

Target P/E: 15×

Formula: EPS × P/E

P/E Fair Value

$5.85

86% downside