Educational use only — not investment advice. "Undervalued / fairly valued / overvalued" and every risk score reflect our models vs. price, which can be wrong or based on stale or incomplete data. Always review the company's own financials and SEC filings, and consult a licensed advisor, before acting.
CVS
Deeply undervalued
CVS HEALTH Corp
Price$86.16
Model IV$125.27
P/IV0.71
Discount 31%
Return to IV: +45.4%
Market implies +1.7%/yr
vs model +8.2% · below model
CZFS
Fairly valued
CITIZENS FINANCIAL SERVICES INC
Price$78.05
Model IV$82.89
P/IV0.78
Discount 6%
Return to IV: +6.2%
DECK
Deeply undervalued
DECKERS OUTDOOR CORP
Price$82.89
Model IV$157.58
P/IV0.72
Discount 47%
Return to IV: +90.1%
Market implies +1.8%/yr
vs model +12.8% · below model
DIN
Undervalued
Dine Brands Global, Inc.
Price$29.35
Model IV$40.27
P/IV0.71
Discount 27%
Return to IV: +37.2%
Market implies -0.8%/yr
vs model +5.3% · below model
DK
Deeply overvalued
Delek US Holdings, Inc.
Price$74.51
Model IV$56.41
P/IV0.79
Premium +32%
Return to IV: -24.3%
Market implies +6.1%/yr
vs model +3.0% · above model
DKNG
Deeply undervalued
DraftKings Inc.
Price$19.58
Model IV$29.77
P/IV0.82
Discount 34%
Return to IV: +52.0%
Market implies +13.2%/yr
vs model +25.0% · below model
DNUT
Deeply undervalued
Krispy Kreme, Inc.
Price$2.96
Model IV$4.87
P/IV0.72
Discount 39%
Return to IV: +64.6%
Market implies -10.0%/yr
vs model +3.2% · below model
DOC
Undervalued
HEALTHPEAK PROPERTIES, INC.
Price$18.80
Model IV$25.57
P/IV0.75
Discount 26%
Return to IV: +36.0%
DOGZ
Deeply undervalued
Dogness (International) Corp
Price$0.85
Model IV$1.22
P/IV0.84
Discount 30%
Return to IV: +43.8%
Market implies -14.1%/yr
vs model +2.0% · below model
DOMH
Deeply undervalued
Dominari Holdings Inc.
Price$2.17
Model IV$4.40
P/IV0.84
Discount 51%
Return to IV: +102.9%
Market implies -9.0%/yr
vs model +15.0% · below model
DOW
Undervalued
DOW INC.
Price$28.42
Model IV$37.03
P/IV0.76
Discount 23%
Return to IV: +30.3%
Market implies -3.1%/yr
vs model +1.2% · below model
DPZ
Undervalued
DOMINOS PIZZA INC
Price$309.36
Model IV$373.68
P/IV0.80
Discount 17%
Return to IV: +20.8%
Market implies +1.7%/yr
vs model +4.8% · below model
EAT
Undervalued
BRINKER INTERNATIONAL, INC
Price$193.87
Model IV$260.59
P/IV0.79
Discount 26%
Return to IV: +34.4%
Market implies +3.3%/yr
vs model +9.0% · below model
EEX
Undervalued
Emerald Holding, Inc.
Price$5.04
Model IV$6.18
P/IV0.81
Discount 18%
Return to IV: +22.5%
Market implies +15.1%/yr
vs model +25.0% · below model
EG
Undervalued
EVEREST GROUP, LTD.
Price$368.37
Model IV$448.63
P/IV0.83
Discount 18%
Return to IV: +21.8%
EHC
Fairly valued
Encompass Health Corp
Price$123.33
Model IV$134.43
P/IV0.79
Discount 8%
Return to IV: +9.0%
Market implies +7.0%/yr
vs model +10.2% · below model
EPR
Undervalued
EPR PROPERTIES
Price$54.74
Model IV$70.51
P/IV0.82
Discount 22%
Return to IV: +28.8%
ERIE
Undervalued
ERIE INDEMNITY CO
Price$222.04
Model IV$309.46
P/IV0.76
Discount 28%
Return to IV: +39.4%
Market implies +3.0%/yr
vs model +9.0% · below model
ESNT
Deeply undervalued
Essent Group Ltd.
Price$62.49
Model IV$93.68
P/IV0.70
Discount 33%
Return to IV: +49.9%
EVLV
Deeply undervalued
Evolv Technologies Holdings, Inc.
Price$4.53
Model IV$8.64
P/IV0.75
Discount 48%
Return to IV: +90.7%
Market implies -10.5%/yr
vs model +50.0% · below model
EXPE
Undervalued
Expedia Group, Inc.
Price$274.22
Model IV$381.64
P/IV0.74
Discount 28%
Return to IV: +39.2%
Market implies +2.4%/yr
vs model +8.5% · below model
FANG
Fairly valued
Diamondback Energy, Inc.
Price$192.13
Model IV$224.66
P/IV0.84
Discount 14%
Return to IV: +16.9%
Market implies +4.3%/yr
vs model +8.0% · below model
FC
Deeply undervalued
FRANKLIN COVEY CO
Price$18.15
Model IV$28.14
P/IV0.84
Discount 36%
Return to IV: +55.1%
Market implies -2.6%/yr
vs model +6.9% · below model
FCFS
Undervalued
FirstCash Holdings, Inc.
Price$213.70
Model IV$261.17
P/IV0.85
Discount 18%
Return to IV: +22.2%
Market implies +4.1%/yr
vs model +8.0% · below model
FDS
Undervalued
FACTSET RESEARCH SYSTEMS INC
Price$287.18
Model IV$385.86
P/IV0.72
Discount 26%
Return to IV: +34.4%
Market implies +5.4%/yr
vs model +11.4% · below model
FE
Undervalued
FIRSTENERGY CORP
Price$45.00
Model IV$56.01
P/IV0.83
Discount 20%
Return to IV: +24.5%
FLUX
Deeply undervalued
Flux Power Holdings, Inc.
Price$0.47
Model IV$0.71
P/IV0.75
Discount 34%
Return to IV: +51.3%
Market implies -7.0%/yr
vs model +2.0% · below model
FLXS
Overvalued
FLEXSTEEL INDUSTRIES INC
Price$85.17
Model IV$71.89
P/IV0.80
Premium +18%
Return to IV: -15.6%
Market implies +7.2%/yr
vs model +7.0% · in line
FSBW
Undervalued
FS Bancorp, Inc.
Price$44.10
Model IV$57.44
P/IV0.71
Discount 23%
Return to IV: +30.2%
FTRE
Fairly valued
Fortrea Holdings Inc.
Price$20.84
Model IV$18.82
P/IV0.82
Premium +11%
Return to IV: -9.7%
Market implies +6.4%/yr
vs model +2.0% · above model
FULTP
Undervalued
FULTON FINANCIAL CORP
Price$16.89
Model IV$23.01
P/IV0.79
Discount 27%
Return to IV: +36.2%
GBLI
Undervalued
Global Indemnity Group, LLC
Price$24.46
Model IV$30.61
P/IV0.84
Discount 20%
Return to IV: +25.1%
GCO
Undervalued
GENESCO INC
Price$36.51
Model IV$45.93
P/IV0.84
Discount 21%
Return to IV: +25.8%
Market implies +1.3%/yr
vs model +7.0% · below model
GIS
Deeply undervalued
GENERAL MILLS INC
Price$32.29
Model IV$48.70
P/IV0.74
Discount 34%
Return to IV: +50.8%
Market implies -2.9%/yr
vs model +2.9% · below model
GNTX
Deeply undervalued
GENTEX CORP
Price$21.04
Model IV$31.46
P/IV0.77
Discount 33%
Return to IV: +49.5%
Market implies +1.0%/yr
vs model +8.0% · below model
HDB
Undervalued
HDFC BANK LTD
Price$22.28
Model IV$31.59
P/IV0.71
Discount 29%
Return to IV: +41.8%
HE
Deeply undervalued
HAWAIIAN ELECTRIC INDUSTRIES INC
Price$8.76
Model IV$12.97
P/IV0.71
Discount 32%
Return to IV: +48.1%
HIHO
Undervalued
HIGHWAY HOLDINGS LTD
Price$0.86
Model IV$1.07
P/IV0.70
Discount 20%
Return to IV: +24.7%
Market implies -10.9%/yr
vs model +2.0% · below model
HII
Deeply undervalued
HUNTINGTON INGALLS INDUSTRIES, INC.
Price$264.80
Model IV$407.96
P/IV0.71
Discount 35%
Return to IV: +54.1%
Market implies +0.8%/yr
vs model +7.9% · below model
HKPD
Undervalued
Cellyan Biotechnology Co., Ltd
Price$0.11
Model IV$0.14
P/IV0.83
Discount 17%
Return to IV: +20.5%
Market implies +3.1%/yr
vs model +11.7% · below model
HLN
Undervalued
Haleon plc
Price$9.32
Model IV$11.65
P/IV0.79
Discount 20%
Return to IV: +25.0%
Market implies +0.0%/yr
vs model +3.3% · below model
HNNAZ
Undervalued
HENNESSY ADVISORS INC
Price$24.90
Model IV$31.18
P/IV0.81
Discount 20%
Return to IV: +25.2%
Market implies -1.4%/yr
vs model +3.8% · below model
HON
Undervalued
HONEYWELL INTERNATIONAL INC
Price$207.73
Model IV$285.06
P/IV0.73
Discount 27%
Return to IV: +37.2%
Market implies -0.1%/yr
vs model +4.8% · below model
HP
Fairly valued
Helmerich & Payne, Inc.
Price$39.88
Model IV$45.38
P/IV0.84
Discount 12%
Return to IV: +13.8%
Market implies +4.7%/yr
vs model +8.0% · below model
HPQ
Deeply undervalued
HP INC
Price$30.20
Model IV$44.12
P/IV0.73
Discount 32%
Return to IV: +46.1%
Market implies +0.9%/yr
vs model +7.4% · below model
HQY
Undervalued
HEALTHEQUITY, INC.
Price$92.61
Model IV$112.37
P/IV0.78
Discount 18%
Return to IV: +21.3%
Market implies +8.3%/yr
vs model +14.0% · below model
HSIC
Fairly valued
HENRY SCHEIN INC
Price$84.01
Model IV$91.49
P/IV0.84
Discount 8%
Return to IV: +8.9%
Market implies +4.5%/yr
vs model +6.7% · in line
HURC
Undervalued
HURCO COMPANIES INC
Price$21.00
Model IV$26.13
P/IV0.81
Discount 20%
Return to IV: +24.4%
Market implies -1.2%/yr
vs model +5.0% · below model
IBOC
Undervalued
INTERNATIONAL BANCSHARES CORP
Price$67.92
Model IV$90.87
P/IV0.79
Discount 25%
Return to IV: +33.8%
ICE
Undervalued
Intercontinental Exchange, Inc.
Price$156.19
Model IV$210.82
P/IV0.70
Discount 26%
Return to IV: +35.0%
Market implies +3.1%/yr
vs model +8.3% · below model
IEP
Deeply undervalued
ICAHN ENTERPRISES L.P.
Price$6.56
Model IV$9.42
P/IV0.79
Discount 30%
Return to IV: +43.6%
Market implies -7.6%/yr
vs model +0.0% · below model
INMD
Undervalued
InMode Ltd.
Price$14.21
Model IV$17.75
P/IV0.80
Discount 20%
Return to IV: +24.9%
Market implies +1.9%/yr
vs model +7.3% · below model
IPAR
Undervalued
INTERPARFUMS INC
Price$112.21
Model IV$159.30
P/IV0.74
Discount 30%
Return to IV: +42.0%
Market implies +2.0%/yr
vs model +7.7% · below model
IRWD
Undervalued
IRONWOOD PHARMACEUTICALS INC
Price$3.82
Model IV$4.82
P/IV0.74
Discount 21%
Return to IV: +26.1%
Market implies -3.6%/yr
vs model +2.0% · below model
JELD
Valuation N/A
JELD-WEN Holding, Inc.
Price$1.54
Model IV—
P/IV—
Market implies -14.5%/yr
vs model +0.0% · below model
JILL
Deeply overvalued
J.Jill, Inc.
Price$24.51
Model IV$15.87
P/IV0.80
Premium +54%
Return to IV: -35.3%
Market implies +6.3%/yr
vs model +3.0% · above model
JRSH
Undervalued
Jerash Holdings (US), Inc.
Price$6.15
Model IV$7.40
P/IV0.78
Discount 17%
Return to IV: +20.2%
Market implies -3.8%/yr
vs model +3.8% · below model
KBH
Deeply undervalued
KB HOME
Price$43.13
Model IV$65.06
P/IV0.75
Discount 34%
Return to IV: +50.8%
Market implies +0.5%/yr
vs model +7.3% · below model
KOS
Deeply undervalued
Kosmos Energy Ltd.
Price$2.64
Model IV$3.79
P/IV0.70
Discount 30%
Return to IV: +43.4%
Market implies -8.4%/yr
vs model +0.0% · below model
KR
Undervalued
KROGER CO
Price$61.64
Model IV$75.68
P/IV0.76
Discount 19%
Return to IV: +22.8%
Market implies +0.9%/yr
vs model +4.0% · below model
