Block

Potential Upside

NateF

Not Invested

Community Contributor

Published

31 Dec 24

NateF's Fair Value

US$93.02

17.4% undervalued

31 Dec

US$76.81

17.0%

4.2%

17.0%

4.2%

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

Author's Valuation

US$93.0217.4% undervalued

NateF's Fair Value

Narrative

Updates0

NateF'sFair Value

US$93.02

17.4% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

8.78%

Diversified Financial revenue growth rate

0.31%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

7.65%

Calculation

US$1.67b

Earnings '29

50.02x

PE Ratio '29

US$83.40b

Market Cap '29

US$83.40b

Market Cap '29

640.84m

No. shares '29

US$130.15

Share Price '29

US$130.15 Share Price '29

Discounted to 2024 @ 6.95% p.a.

US$93.02

Fair Value '24