DIAMOND HILL INVESTMENT GROUP INC (DHIL)
Investment Advice
Latest Price
$174.99
TTM P/E
9.77
Normalized P/E
10.55
Div Yield
--
Book Value
66.31
P/B Ratio
2.64
Valuation metrics
adjust assumptions →EPS: $17.91
Book value / share: $65.21
Formula: √(22.5 × EPS × BVPS)
Graham Number
$162.10
7% downside
Norm. op. income: $46M (median of 7yr)
Tax rate: 27%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$139.16
20% downside
Base FCF: $30M (median of recent 5yr)
Growth: -12%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$72.58
59% downside
EPS: $17.91
Target P/E: 11×
Formula: EPS × P/E
P/E Fair Value
$197.01
+13% upside