SEC-only DCF estimate using a normalized free cash flow base, cash, debt, and reported share count when available.
DCF value materially above priceUndervaluedMedium confidence
526%
fair value gap
Fair value per share
$28.12
Market price
$4.49
FINV - Local security
PEG ratio
2.4x
P/E 16.5x /
growth 6.9%
EPS CAGR (3Y)
Enterprise value
$36.91B
Equity value
$37.52B
DCF fair value scenarios
Bear
$21.08
Undervalued
Growth
9%
Discount
11%
Terminal
2%
Gap 369%
Base
$28.12
Undervalued
Growth
12%
Discount
10%
Terminal
2.5%
Gap 526%
Bull
$39.19
Undervalued
Growth
15%
Discount
9%
Terminal
3%
Gap 773%
Base growth: Free Cash Flow CAGR (3Y).
Key valuation metrics
EV/Revenue
2.8x
Local security market EV / SEC revenue
EV/EBITDA
n/a
Local security market EV / SEC EBITDA
Ebitda is unavailable or not positive
P/E
16.5x
Local security market price / SEC EPS
P/S
3.1x
Local security market cap / SEC revenue
P/B
2.5x
Local security market cap / SEC equity
PEG
2.4x
P/E / EPS CAGR
Core assumptions
Projection
5 years
FCF growth
4%
Discount rate
10%
Terminal growth
2.5%
SEC fact inputs
DCF base FCF
$1.82B
Normalized SEC FCF average
Reported FCF
$255.02M
Net income
$363.56M
EBITDA
n/a
Cash
$612.76M
Debt
n/a
Equity
$2.37B
Shares
1,334,237,985
Data confidence notes
Dcf base free cash flow: dcf base starts from trailing sec free cash flow
Dcf base free cash flow: trailing free cash flow is below recent annual free cash flow, so dcf uses a normalized sec average
Debt missing: equity value treats debt as 0
Dcf historical free cash flow growth is capped for scenario conservatism
Financial Quality Score
Transparent 0-100 scoring model based on profitability, financial health, and growth factors.
n/a
Insufficient Data
Confidence low
Financial Health
Supporting Metrics
These supporting metrics stay fully source-backed for deeper research. Scan the latest value and reported period first, then open a metric page when you need the full filing trail.
This score is transparent and deterministic. We weight profitability, financial health, and growth metrics, then renormalize weights when SEC data is missing.
Metric
Weight
V1 threshold
ROIC
20
5% to 20%
ROE
15
8% to 25%
ROA
10
2% to 10%
Operating Margin
5
5% to 25%
Current Ratio
12
1.0x to 2.0x
Quick Ratio
8
0.8x to 1.5x
Debt to Equity
10
0.3x to 2.0x (lower is better)
Revenue YoY
10
-10% to +20%
Net Income YoY
10
-10% to +20%
How Calculated (standard_v1)
Metrics are computed with a market-consensus convention designed for cross-portal comparability.
TTM Operating Income / TTM Revenues
Current Assets / Current Liabilities (latest instant quarter)
(Current Assets - Inventory) / Current Liabilities; fallback: (Cash+Short-Term Investments + Accounts Receivable) / Current Liabilities
We use cookies and similar technologies to provide certain features, enhance
the user experience and, if you allow them, measure engagement and deliver
advertising. Analytics and marketing storage stay off until you grant
consent. By clicking on "Agree and continue", you declare your consent to
the use of the selected optional cookies.
Manage preferences
to update or revoke optional consent for future visits. For more information, see our
Privacy Policy
.