Fortinet

Nwe world

tioian

Community Contributor

Published

16 Dec 23

Views

16 Dec

Mex$2,516.00

tioian's Fair Value

Mex$1,300.00

93.5% overvalued

26.4%

-0.7%

26.4%

-0.7%

You can edit this narrative until May 14 2:36 AM. Then, changes will post as Updates.

Author's Valuation

Mex$1.3k93.5% overvalued

tioian's Fair Value

Valuator

Company Info

Notes

tioian'sFair Value

Mex$1.3k

93.5% overvalued

Future estimation in

Revenue

Profit Margin

Future PE

Growth p.a.

Decrease

Increase

Forecast revenue growth rate

10.14%

Historical revenue growth rate

17.32%

Software revenue growth rate

1.54%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

14.00%

Calculation

US$38.33b

Earnings '28

42.67x

PE Ratio '28

US$1.64t

Market Cap '28

US$1.64t

Market Cap '28

704.61m

No. shares '28

US$2.32k

Share Price '28

US$2.32k Share Price '28

Discounted to 2023 @ 12.29% p.a.

US$1.30k

Fair Value '23

US$1.30k Fair Value '23

Converted to MXN @ 1.0000 USD/MXN Exchange Rate

Mex$1.30k

Fair Value '23