Buy Rating for HIVE

prajitdasani

Not Invested

Community Contributor

Published

19 Nov 24

prajitdasani's Fair Value

CA$8.45

36.9% undervalued

19 Nov

CA$5.33

26.3%

13.9%

26.3%

13.9%

You can edit this narrative until May 14 2:39 AM. Then, changes will post as Updates.

Author's Valuation

CA$8.5

36.9% undervalued

prajitdasani's Fair Value

Narrative

Updates0

prajitdasani'sFair Value

CA$8.45

36.9% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

48.28%

Software revenue growth rate

1.53%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

8.08%

Calculation

US$262.08m

Earnings '29

14.19x

PE Ratio '29

US$3.72b

Market Cap '29

US$3.72b

Market Cap '29

449.82m

No. shares '29

US$8.27

Share Price '29

US$8.27 Share Price '29

Discounted to 2024 @ 6.63% p.a.

US$6.00

Fair Value '24

US$6.00 Fair Value '24

Converted to CAD @ 1.4089 USD/CAD Exchange Rate

CA$8.45

Fair Value '24