Gold.com, Inc. (AMRK)

Wholesale-Jewelry, Watches, Precious Stones & Metals

Latest Price

$29.25

TTM P/E

Normalized P/E

Div Yield

Book Value

P/B Ratio

Valuation metrics

EPS: $3.02

Book value / share: $30.07

Formula: √(22.5 × EPS × BVPS)

Graham Number

$45.20

+55% upside

Norm. op. income: $171M (median of 7yr)

Tax rate: 19%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$64.10

+119% upside

Base FCF: $142M (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

$378.74

+1195% upside

EPS: $3.02

Target P/E: 15×

Formula: EPS × P/E

P/E Fair Value

$45.30

+55% upside