CTSHUS marketSoftware· Services-Computer Programming Services
FAIR VALUE (BLENDED)
$74.68
CURRENT PRICE
$44.64
Computed today from SEC 10-K data
Still below fair value — you own a discount; the discipline says hold.
Sell guidance from the valuation — not financial advice. The call is yours.
Graham number is shown but not counted in the estimate — asset-light business — book value understates its worth.
Plain-language read on what each number means — and which to trust for this company.
$74.68
FCF base $2.1B · growth 4% · WACC 9.5% · terminal 2.5%
$165.61
$55.33
Shown for context — not counted in the blended fair value (asset-light business — book value understates its worth).
Net-net value (NCAV): $4.38 · Tangible book: $13.28
$59.53
Filing dates from SEC EDGAR. Earnings & ex-dividend dates from Yahoo Finance (best-effort).
How much would this pay you in dividends?
≈ 22 shares of CTSH
$27.06 per year in dividends (2.76%)
Based on the trailing-12-month dividend ($1.23/share), at the CTSH price. Dividends aren't guaranteed and can be cut.
Figures from SEC Form 10-K filings (EDGAR). Industry cost-of-capital and multiples from Damodaran / NYU Stern. Computed Jul 21, 2026.