IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Everpure, Inc. (P)

Computer Storage Devices

Latest Price
$96.97
TTM P/E
132.84
Normalized P/E
318.98
Div Yield
--
Book Value
4.64
P/B Ratio
20.90

Valuation metrics

adjust assumptions →
EPS: $0.55
Book value / share: $6.54
Formula: √(22.5 × EPS × BVPS)
Graham Number
$9.00
91% downside
Norm. op. income: $54M (median of 7yr)
Tax rate: 24%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$5.71
94% downside
Base FCF: $527M (median of recent 5yr)
Growth: 13%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$77.65
20% downside
EPS: $0.55
Target P/E: 15×
Formula: EPS × P/E
P/E Fair Value
$8.25
91% downside

Institutional Ownership

81.9% held by institutions
InstitutionSharesValueOwnership %ChangeFiling Date
FMR LLC49.86M$3.93B15.02%+291.6K2026-06-30
BlackRock, Inc.34.72M$2.73B10.46%-1.55M2026-06-30
VANGUARD PORTFOLIO MANAGEMENT LLC17.02M$1.34B5.13%+34.1K2026-06-30
VANGUARD CAPITAL MANAGEMENT LLC14.26M$1.12B4.29%+198.4K2026-06-30
STATE STREET CORP11.70M$921.0M3.52%+424.3K2026-06-30
GEODE CAPITAL MANAGEMENT, LLC8.47M$666.0M2.55%+350.2K2026-06-30
T. Rowe Price Investment Management, Inc.5.39M$424.0M1.62%-571.2K2026-06-30
BNP PARIBAS ASSET MANAGEMENT Holding S.A.4.16M$327.0M1.25%+794.1K2026-06-30
NORGES BANK3.86M$304.0M1.16%-100.5K2026-06-30
RENAISSANCE TECHNOLOGIES LLC3.66M$287.0M1.10%-104.7K2026-06-30
View all institutional holders →