RADWARE LTD (RDWR)
Services-Business Services, NEC
Latest Price
$29.77
TTM P/E
63.34
Normalized P/E
63.34
Div Yield
--
Book Value
--
P/B Ratio
--
Valuation metrics
adjust assumptions →EPS: $0.45
Book value / share: $8.10
Formula: √(22.5 × EPS × BVPS)
Graham Number
$9.05
70% downside
Norm. op. income: $6M (median of 7yr)
Tax rate: 31%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$3.42
89% downside
Base FCF: $54M (median of recent 5yr)
Growth: 2%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$20.07
33% downside
EPS: $0.45
Target P/E: 15×
Formula: EPS × P/E
P/E Fair Value
$6.75
77% downside