HOLOGIC INC (HOLX)
X-Ray Apparatus & Tubes & Related Irradiation Apparatus
Latest Price
$76.01
TTM P/E
31.54
Normalized P/E
22.31
Div Yield
--
Book Value
23.37
P/B Ratio
3.25
Valuation metrics
adjust assumptions →EPS: $2.49
Book value / share: $22.18
Formula: √(22.5 × EPS × BVPS)
Graham Number
$35.25
54% downside
Norm. op. income: $883M (median of 7yr)
Tax rate: 18%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$30.45
60% downside
Base FCF: $1.2B (median of recent 5yr)
Growth: 9%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$116.51
+53% upside
EPS: $2.49
Target P/E: 22×
Formula: EPS × P/E
P/E Fair Value
$54.78
28% downside