Fortinet

Nwe world

tioian

Community Contributor

Published

16 Dec 23

Views

n/a

tioian's Fair Value

n/a

-25.8%

-0.5%

-25.8%

-0.5%

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

Author's Valuation

Mex$1.3k7.8% overvalued

tioian's Fair Value

Narrative

Updates0

tioian'sFair Value

Mex$1.3k

7.8% overvalued

Future estimation in

Growth p.a.

Decrease

Increase

Current revenue growth rate

10.20%

Software revenue growth rate

1.30%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

13.89%

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