Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
102.08 USD110.81 USD118.14 USD
+60.44%
110.81 USDCurrent price is 60.4% above the base model value.
A
HealthcareMedical Instruments & SuppliesUnited States
ALGN.US · Align Technology, Inc.
NMS · US · USD
Latest price177.78 USD
30D-13.2%
Vs. base value+120%
Research summary
ALGN.US latest organized financial period shows revenue grew +0.9% YoY and net income declined -2.61% YoY. Current price is about 178 USD, while the model base case is about 80.65 USD; the current price sits +120% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue4B USD
Net income410M USD
Free cash flow491M USD
Operating cash flow593M USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:23
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price177.78 USD
Base value80.65 USD
Vs. base+120%
Price date2026/04/28
80.65 USD80.65 USD85.30 USD
+120%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
73.72 USD68.91 USD86.40 USD
+158%
68.91 USDCurrent price is 158% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth8.6%
Current price implies roughly 8.6% annualized FCF growth.
8.6%Current price implies roughly 8.6% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
77.10 USD77.10 USD77.10 USD
+131%
77.10 USDCurrent price is 130.6% above the base model value.
Updated: 2026/04/29 07:23
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 4B USD | 410M USD | 491M USD | 5.65 |
| 2024/12/30 | Annual | 4B USD | 421M USD | 623M USD | 5.62 |
| 2023/12/30 | Annual | 4B USD | 445M USD | 608M USD | 5.81 |
| 2022/12/30 | Annual | 4B USD | 362M USD | 277M USD | 4.61 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement