Puma Biotechnology Inc. (PBYI)
NasdaqGS: PBYI
· Real-Time Price · USD
8.83
+0.12 (1.38%)
At close: Aug 14, 2026, 3:59 PM
8.90
+0.79%
After-hours: 7:36 PM
Intrinsic Value Calculator
Growth rate above 20% is unusually high. Only ~5% of companies sustain such growth for 5+ years. Consider using a more conservative estimate.
Current Price
$8.83
Estimated Intrinsic Value (today)
$37 319.03%
Margin of Safety
+76%
Implied Growth
+19.69%
Market expectation
Intrinsic Value Analysis
Fairly Valued
Buy Below (Margin)
30%
$26
20%
$30
10%
$33
Historical and Projected Free Cash Flow
Sensitivity Analysis
Fair values at different growth and discount rate combinations
| Growth / Discount | 8% | 10% | 12% | 14% |
|---|---|---|---|---|
| -5% | $3 | $3 | $3 | $2 |
| 0% | $4 | $4 | $3 | $3 |
| +5% | $5 | $5 | $4 | $4 |
| +10% | $6 | $6 | $5 | $5 |
| +15% | $8 | $7 | $7 | $6 |
| +20% | $10 | $9 | $8 | $7 |
Undervalued
Overvalued
Current