GigaCloud Technology Inc (GCT)
Retail-Catalog & Mail-Order Houses
Latest Price
$43.74
TTM P/E
11.07
Normalized P/E
14.24
Div Yield
--
Book Value
13.91
P/B Ratio
3.14
Valuation metrics
adjust assumptions →EPS: $3.59
Book value / share: $52.09
Formula: √(22.5 × EPS × BVPS)
Graham Number
$64.86
+48% upside
Norm. op. income: $120M (median of 4yr)
Tax rate: 16%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$152.40
+248% upside
Base FCF: $136M (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
$1,128.28
+2480% upside
EPS: $3.59
Target P/E: 14×
Formula: EPS × P/E
P/E Fair Value
$50.26
+15% upside