← Scroll for more →
Garmin Ltd (GRMN)
Search, Detection, Navigation, Guidance, Aeronautical Sys
Latest Price
$272.67
TTM P/E
26.19
Normalized P/E
37.03
TTM Div Yield
--
Fwd Div Yield
1.54%
Book Value
49.52
P/B Ratio
5.51
Valuation metrics
adjust assumptions →EPS: $8.59
Book value / share: $46.58
Formula: √(22.5 × EPS × BVPS)
Graham Number
$94.88
65% downside
Norm. op. income: $1.1B (median of 7yr)
Tax rate: 10%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$62.75
77% downside
Base FCF: $1.2B (median of recent 5yr)
Growth: 7%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$136.72
50% downside
EPS: $8.59
Target P/E: 37×
Formula: EPS × P/E
P/E Fair Value
$317.83
+17% upside