QIAGEN N.V. (QGEN)
Biological Products, (No Diagnostic Substances)
Latest Price
$42.48
TTM P/E
21.67
Normalized P/E
21.67
Div Yield
0.59%
Book Value
--
P/B Ratio
--
Valuation metrics
adjust assumptions →EPS: $1.94
Book value / share: $17.26
Formula: √(22.5 × EPS × BVPS)
Graham Number
$27.45
35% downside
Norm. op. income: $410M (median of 7yr)
Tax rate: 18%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$12.79
70% downside
Base FCF: $453M (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
$151.58
+257% upside
EPS: $1.94
Target P/E: 15×
Formula: EPS × P/E
P/E Fair Value
$29.10
31% downside