SAM Intrinsic Value
Updated: Jan 30, 2026
Overvalued by 3.4%
Current Price
$213.62
Intrinsic Value (Fair Price)
$206.25
Implied Upside: -3.4%
Based on Discounted Cash Flow (Growth Decay Model)
Model Assumptions
Our Intrinsic Value is calculated using a "Growth Decay" model. We assume the company's growth will gradually slow down from its current rate to a stable terminal rate over 5 years.
Initial Growth Rate
16.5%
Discount Rate
10.0%
Terminal Rate
4.0%
Exit PE Multiple
18.8x