Everpure, Inc. (PSTG)
Computer Storage Devices
Latest Price
$67.80
TTM P/E
102.73
Normalized P/E
294.78
Div Yield
--
Book Value
4.35
P/B Ratio
15.57
Valuation metrics
adjust assumptions →EPS: $0.55
Book value / share: $6.54
Formula: √(22.5 × EPS × BVPS)
Graham Number
$9.00
87% 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
92% 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
+15% upside
EPS: $0.55
Target P/E: 15×
Formula: EPS × P/E
P/E Fair Value
$8.25
88% downside