Cellebrite DI Ltd. (CLBT)

Services-Prepackaged Software

Latest Price

$14.75

TTM P/E

Normalized P/E

Div Yield

Book Value

P/B Ratio

Valuation metrics

EPS: $0.31

Book value / share: $1.95

Formula: √(22.5 × EPS × BVPS)

Graham Number

$3.69

75% downside

Norm. op. income: $45M (median of 4yr)

Tax rate: 13%

Discount rate: 10%

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

Earnings Power Value

$2.68

82% downside

Base FCF: $110M (median of recent 4yr)

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

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$34.11

+131% upside

EPS: $0.31

Target P/E: 15×

Formula: EPS × P/E

P/E Fair Value

$4.65

68% downside