National Vision Holdings, Inc. logo EYE - National Vision Holdings, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 10
HOLD 4
SELL 0
STRONG
SELL
0
| PRICE TARGET: $27.20 DETAILS
HIGH: $34.00
LOW: $21.00
MEDIAN: $27.00
CONSENSUS: $27.20
UPSIDE: 52.81%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 80% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Strong
Trading 200.7% above fair value
Current Price $17.80
Bear Case $5.18 70.9% downside ($5.18 - $17.80) / $17.80 = -70.9% $0.37 × 14x P/E
Fair Value $5.92 66.7% downside ($5.92 - $17.80) / $17.80 = -66.7% $0.37 × 16x P/E
Bull Case $6.66 62.6% downside ($6.66 - $17.80) / $17.80 = -62.6% $0.37 × 18x P/E

Adjust Assumptions

16.0x
0.37$

Key Value Driver

Normalized P/E multiple (16x base case)

Implied Market Multiple 48.1x

Plain-Language Summary

Applying a 16x P/E to adjusted EPS of $0.37, the base-case value is $5.92 per share.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (14 analysts) $27.20
Analyst Range $21.00 – $34.00
Divergence from AlphaVal 78%

Warnings

ℹ Wall Street's average price target is $27.20 (from 14 analysts). Our estimate is 78% below the consensus -- consider that gap carefully.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples