Array Digital Infrastructure, Inc. (UZE)

Radiotelephone Communications

Latest Price

$15.40

TTM P/E

2.48

Normalized P/E

9.63

TTM Div Yield

Fwd Div Yield

Book Value

14.63

P/B Ratio

1.05

Valuation metrics

EPS: $0.56

Book value / share: $29.72

Formula: √(22.5 × EPS × BVPS)

Graham Number

$19.35

+26% 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

81% 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

+665% upside

EPS: $0.56

Target P/E: 10×

Formula: EPS × P/E

P/E Fair Value

$5.60

64% downside