Compugen Ltd (CGEN)

Biological Products, (No Diagnostic Substances)

Latest Price

$2.38

TTM P/E

Normalized P/E

Div Yield

Book Value

1.09

P/B Ratio

2.19

Valuation metrics

EPS: $0.38

Book value / share: $1.09

Formula: √(22.5 × EPS × BVPS)

Graham Number

$3.05

+28% upside

Base FCF: $40M (median of recent 5yr)

Growth: -15%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$2.88

+21% upside

EPS: $0.38

Target P/E: 15×

Formula: EPS × P/E

P/E Fair Value

$5.70

+139% upside