INNOVATIVE SOLUTIONS & SUPPORT INC (IA)
Services-Computer Programming Services
Latest Price
$18.39
TTM P/E
17.35
Normalized P/E
34.18
Div Yield
--
Book Value
4.34
P/B Ratio
4.24
Valuation metrics
adjust assumptions →EPS: $0.88
Book value / share: $3.62
Formula: √(22.5 × EPS × BVPS)
Graham Number
$8.47
54% downside
Norm. op. income: $7M (median of 7yr)
Tax rate: 21%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$1.98
89% downside
Base FCF: $5M (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
$20.23
+10% upside
EPS: $0.88
Target P/E: 34×
Formula: EPS × P/E
P/E Fair Value
$29.92
+63% upside