Brown

opportunity amidst tariff war

UshanDeSilva

Invested

Community Contributor

Published

22 Apr 25

Updated

08 May 25

UshanDeSilva's Fair Value

LK₨650.06

71.4% undervalued

08 May

LK₨186.00

62.4%

0.1%

62.4%

0.1%

You can edit this narrative until May 14 2:37 AM. Then, changes will post as Updates.

Author's Valuation

LK₨650.0671.4% undervalued

UshanDeSilva's Fair Value

Narrative

Updates1

Shared on08 May 25
Fair value Increased 0.0062%

UshanDeSilva has increased revenue growth from 44.0% to 54.0%.

UshanDeSilva'sFair Value

LK₨650.06

71.4% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

0.00%

Trade Distributors revenue growth rate

0.29%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

10.00%

Calculation

LK₨154.33b

Earnings '29

1.44x

PE Ratio '29

LK₨222.59b

Market Cap '29

LK₨222.59b

Market Cap '29

212.63m

No. shares '29

LK₨1.05k

Share Price '29

LK₨1.05k Share Price '29

Discounted to 2024 @ 10.00% p.a.

LK₨650.02

Fair Value '24

opportunity amidst tariff war

Shared on08 May 25Fair value Increased 0.0062%

Shared on08 May 25
Fair value Increased 0.0062%