RADCOM LTD (RDCM)
Computer Peripheral Equipment, NEC
Latest Price
$10.21
TTM P/E
13.80
Normalized P/E
13.80
Div Yield
--
Book Value
--
P/B Ratio
--
Valuation metrics
adjust assumptions →EPS: $0.71
Book value / share: $6.88
Formula: √(22.5 × EPS × BVPS)
Graham Number
$10.48
+3% upside
Base FCF: $8M (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
$41.24
+304% upside
EPS: $0.71
Target P/E: 15×
Formula: EPS × P/E
P/E Fair Value
$10.65
+4% upside