OMNICELL, INC. (OMCL)

Electronic Computers

Latest Price

$32.63

TTM P/E

38.85

Normalized P/E

99.48

Div Yield

Book Value

28.41

P/B Ratio

1.15

Valuation metrics

EPS: $0.04

Book value / share: $27.36

Formula: √(22.5 × EPS × BVPS)

Graham Number

$4.96

85% downside

Norm. op. income: $5M (median of 7yr)

Tax rate: 34%

Discount rate: 10%

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

Earnings Power Value

$4.01

88% downside

Base FCF: $140M (median of recent 5yr)

Growth: 16%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$126.26

+287% upside

EPS: $0.04

Target P/E: 99×

Formula: EPS × P/E

P/E Fair Value

$3.96

88% downside

100.0% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
BlackRock, Inc.	7.54M	$313.0M	16.53%	+332.4K	2026-06-30
VANGUARD PORTFOLIO MANAGEMENT LLC	3.15M	$130.0M	6.91%	-63.4K	2026-06-30
WELLINGTON MANAGEMENT GROUP LLP	2.70M	$112.0M	5.92%	-6.4K	2026-06-30
DIMENSIONAL FUND ADVISORS LP	2.45M	$101.0M	5.38%	+2.1K	2026-06-30
STATE STREET CORP	2.09M	$86.0M	4.57%	+135.2K	2026-06-30
VANGUARD CAPITAL MANAGEMENT LLC	1.97M	$81.0M	4.32%	+36.0K	2026-06-30
MILLENNIUM MANAGEMENT LLC	1.86M	$77.0M	4.08%	-429.2K	2026-06-30
NOMURA ASSET MANAGEMENT INTERNATIONAL INC.	1.61M	$66.0M	3.52%	+422.8K	2026-06-30
GEODE CAPITAL MANAGEMENT, LLC	1.22M	$50.0M	2.67%	+74.2K	2026-06-30
Nuveen, LLC	1.03M	$42.0M	2.26%	+640.2K	2026-06-30