Integer Holdings Corp (ITGR)

Electromedical & Electrotherapeutic Apparatus

Latest Price

$126.35

TTM P/E

Normalized P/E

46.11

Div Yield

Book Value

50.56

P/B Ratio

2.50

Valuation metrics

EPS: $2.89

Book value / share: $50.85

Formula: √(22.5 × EPS × BVPS)

Graham Number

$57.50

54% downside

Norm. op. income: $158M (median of 7yr)

Tax rate: 14%

Discount rate: 10%

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

Earnings Power Value

$5.48

96% downside

Base FCF: $100M (median of recent 5yr)

Growth: 10%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$38.06

70% downside

EPS: $2.89

Target P/E: 46×

Formula: EPS × P/E

P/E Fair Value

$132.94

+5% upside

100.0% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
BlackRock, Inc.	5.35M	$500.0M	15.75%	+47.9K	2026-06-30
Invesco Ltd.	2.25M	$209.0M	6.61%	+277.9K	2026-06-30
Vanguard Portfolio Management LLC	2.04M	$190.0M	6.00%	-6.5K	2026-06-30
Dimensional Fund Advisors LP	1.63M	$152.0M	4.79%	+143.4K	2026-06-30
Nomura Holdings Inc	1.55M	$145.0M	4.57%	+1.11M	2026-06-30
Vanguard Capital Management LLC	1.53M	$143.0M	4.51%	-5.4K	2026-06-30
State Street Corp	1.41M	$132.0M	4.16%	+14.9K	2026-06-30
Morgan Stanley	1.35M	$125.0M	3.96%	-193.5K	2026-06-30
Irenic Capital Management LP	1.26M	$118.0M	3.72%	+596	2026-06-30
Earnest Partners LLC	1.01M	$94.0M	2.97%	-32.6K	2026-06-30