RISKIFIED LTD. (RSKD)
Services-Business Services, NEC
Latest Price
$6.20
TTM P/E
10.00
Normalized P/E
10.00
Div Yield
--
Book Value
--
P/B Ratio
--
Valuation metrics
adjust assumptions →EPS: $0.62
Book value / share: $1.87
Formula: √(22.5 × EPS × BVPS)
Graham Number
$5.11
18% downside
Base FCF: $33M (median of recent 5yr)
Growth: 5%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$5.44
12% downside
EPS: $0.62
Target P/E: 15×
Formula: EPS × P/E
P/E Fair Value
$9.30
+50% upside