← Scroll for more →
Array Digital Infrastructure, Inc. (UZD)
Radiotelephone Communications
Latest Price
$17.77
TTM P/E
2.87
Normalized P/E
11.11
TTM Div Yield
--
Fwd Div Yield
--
Book Value
14.63
P/B Ratio
1.21
Valuation metrics
adjust assumptions →EPS: $0.56
Book value / share: $29.72
Formula: √(22.5 × EPS × BVPS)
Graham Number
$19.35
+9% upside
Norm. op. income: $112M (median of 7yr)
Tax rate: 28%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$2.87
84% downside
Base FCF: $230M (median of recent 5yr)
Growth: 19%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$117.84
+563% upside
EPS: $0.56
Target P/E: 11×
Formula: EPS × P/E
P/E Fair Value
$6.16
65% downside