Oracle Corp (ORCL-PD)

Services-Prepackaged Software

Latest Price

TTM P/E

Normalized P/E

TTM Div Yield

Fwd Div Yield

Book Value

P/B Ratio

Valuation metrics

EPS: $5.83

Book value / share: $14.76

Formula: √(22.5 × EPS × BVPS)

Graham Number

$44.00

Norm. op. income: $15.2B (median of 7yr)

Tax rate: 12%

Discount rate: 10%

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

Earnings Power Value

$54.77

Base FCF: $8.5B (median of recent 5yr)

Growth: 22%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$183.31

EPS: $5.83

Target P/E: 15×

Formula: EPS × P/E

P/E Fair Value

$87.45