exit-earnings model with explicit share-count reduction (the standard revenue/margin/PE approach understates PayPal because it ignores the buyback, which is central to this thesis) 1. Revenue FY2030: ~$37.5B (from ~$32B today, ~3.5% CAGR – stabilization only, no reacceleration) 2. Net margin: 15.5% → net income ~$5.8B (cost program partially offsets mix shift) 3. Share count FY2030: ~700M (from ~890M today) Assumes ~5.5% net annual share reduction – deliberately BELOW the current ~9%/yr run-rate. Feasibility check: retiring ~190M shares over 4.5 years costs roughly $3B/yr even at rising prices, well within ~$6.8B annual free cash flow. 4. EPS FY2030: $5.8B / 700M ≈ $8.30 5. Exit multiple: 12x earnings → ~$100 per share in FY2030 (low end of a normal profitable-financial multiple; no premium, zero value assigned to agentic commerce optionality) 6. Discount back 4.5 years at 10% p.a. → fair value today ≈ $65 Every input is conservative on purpose. Kill-switch: if Branded Checkout growth turns negative again, the network is eroding and the thesis is void regardless of this math. Sensitivity: at a 16x exit multiple and the current ~9%/yr buyback pace, the same framework yields ~$85–90. I deliberately anchor on the conservative case.

665

Celsius Holdings

JD009

Community Contributor

From $5M to $2B: Why the 2024 Crash Was the Best Buying Opportunity in Consumer Stocks

A 17-Year Story That Most Investors Only Discovered in the Last Three In 2010, Celsius Holdings (CELH) was generating roughly US$5 million in annual revenue, a forgotten energy drink with niche distribution in Scandinavian gyms and a handful of US health food stores. By the end of 2025, the company had crossed US$2 billion in trailing twelve-month revenue and acquired two major energy drink brands.

View narrative

US$55.43

45.6% undervalued

20.00%

Revenue growth p.a.

651

Accenture

Wavefarer

Community Contributor

High-quality global services company facing an AI-driven valuation reset.

Accenture is still a go-to partner for big companies, but investors worry that new AI tools could shrink the need for the people-heavy work it has long sold. The upside comes down to whether it can turn its AI platforms and major tech partnerships into real customer wins faster than spending and staffing pressures bite.

View narrative

US$301

55.3% undervalued

See 13 DCF Valuation

154

Lucky Cement

Discounted Cash Flow Valuation of Lucky Cement Limited (LUCK)

Lucky Cement’s value case rests on steady day-to-day performance and a history of disciplined spending, which can keep cash coming in over time. The big swing factor is how the future is judged—small changes in expectations about growth and risk can quickly shift what the business looks like it’s worth.Read more

PK₨511.8

13.6% undervalued

inimosini's

Fair Value

Revenue

-22.21% p.a.

Profit Margin

16.86%

Future PE

60x

Price in 2031

PK₨972.14

Lucky Cement

Worth Considering

Lucky Cement (PSX: LUCK) is Pakistan’s largest cement producer with ~15.3 MTPA domestic capacity and major international operations (Iraq, Congo). It is part of the Yunus Brothers Group, one of Pakistan’s strongest conglomerates.Read more

PK₨218.03

102.9% overvalued

PortfolioPlus's

Fair Value

Revenue

11.65% p.a.

Profit Margin

16.86%

Future PE

7.73x

Price in 2031

PK₨763.21

MCB Bank

MCB Bank is aiming for a fair value target of 276 with growth in sight

The central tension in the investment case is that MCB's reported profitability has already peaked (PAT down 9% from the 2023 high), yet the share price has rallied 43% over the last twelve months. The just-released Q1 2026 consolidated PAT of Rs. 13.14 bn was down 11% year-on-year, confirming that NIM compression from the SBP's easing cycle is now biting the reported numbers.Read more

PK₨276

44.1% overvalued

abdulhayee's

Fair Value

Revenue

17.94% p.a.

Profit Margin

28.14%

Future PE

8.26x

Price in 2029

PK₨545.49

BF Biosciences

BFBIO is a long-duration growth platform

BF Biosciences is evolving into one of Pakistan’s most promising long-term pharma compounders, driven by rapid growth in specialty injectables and the early leadership it has built in locally manufactured GLP-1 products. The company’s recent launch of Zeptide® (tirzepatide) and continued scale-up of semaglutide-based diabetes and obesity products gives it exposure to one of the fastest-growing therapy segments globally.Read more

PK₨554.04

76.2% undervalued

jibran5237's

Fair Value

Revenue

60% p.a.

Profit Margin

7.28%

Future PE

22.78x

Price in 2031

PK₨1.62k

Systems

Systems to Achieve 13.02% Profit Margin Growth

Systems Ltd: Building Systems for Sustainable Profit Growth Systems Ltd has quietly cemented itself as one of Pakistan’s premier IT companies, combining operational efficiency with scalable growth opportunities. Analysts are eyeing the company’s disciplined execution as it targets 13.02% profit margin growth , supported by recurring enterprise contracts, cost optimization, and a strong digital transformation pipeline.Read more

PK₨160

13.1% undervalued

Sullyman's

Fair Value

Revenue

74.41% p.a.

Profit Margin

13.02%

Future PE

Price in 2031

PK₨432.39

Interloop

Interloop (ILP)

ILP is a good growth-oriented company dealing mainly in the export sector. The company came under pressure when tax exemptions on exports were withdrawn in the year 2024, thereby impacting its revenue and net profits.Read more

PK₨64.49

52.5% overvalued

AMV's

Fair Value

Revenue

19.59% p.a.

Profit Margin

3.11%

Future PE

15.37x

Price in 2030

PK₨145.67

Hub Power

Hub Power: A Compelling Micro Cap Opportunity in Pakistan's Frontier Market

Management Summary / Key Takeaways Hub Power Hub Power (Hubco), Pakistan's largest Independent Power Producer, presents an intriguing investment opportunity in the Frontier Markets space. With a current stock price of PKR 106.90 and a Fair Value Estimate of PKR 165.02, there's potential for significant upside.Read more

PK₨165.02

31.8% overvalued

evd101's

Fair Value

Revenue

24% p.a.

Profit Margin

41%

Future PE

Price in 2029

PK₨476.51

Oil and Gas Development

Give OGDC 5% wt in your PSX portfolio

OGDC carries a high weight in PSX indices and pays consistent quarterly dividends. That is reflected in its price stability.Read more

PK₨79.4

304.3% overvalued

AnwarZafar's

Fair Value

Revenue

4.44% p.a.

Profit Margin

38.67%

Future PE

5.8x

Price in 2030

PK₨281.8

Fauji Fertilizer

Gas And Import Risks Will Shape Fertilizer Margins And Earnings Stability

Fauji Fertilizer looks steady on the surface, but its profits can swing on things it can’t fully control, like fuel supply issues and the cost of imported raw materials needed to make key products. See how government-set prices, supply routes, and income from its investment holdings could shape how reliable the business feels in tougher years.Read more