AUDIOCODES LTD (AUDC)
Telephone & Telegraph Apparatus
Latest Price
$9.58
TTM P/E
--
Normalized P/E
--
Div Yield
--
Book Value
--
P/B Ratio
--
Valuation metrics
adjust assumptions →EPS: $0.31
Book value / share: $6.32
Formula: √(22.5 × EPS × BVPS)
Graham Number
$6.64
31% downside
Norm. op. income: $17M (median of 7yr)
Tax rate: 26%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$6.66
30% downside
Base FCF: $11M (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
$32.06
+235% upside
EPS: $0.31
Target P/E: 15×
Formula: EPS × P/E
P/E Fair Value
$4.65
51% downside