Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Diversified Financials
/
Block
XYZ
Block
Potential Upside
NA
NateF
Not Invested
Community Contributor
Published
31 Dec 24
Updated
31 Dec 24
5
Set Fair Value
0
votes
Share
NateF
's Fair Value
US$93.02
18.5% undervalued
intrinsic discount
31 Dec
US$75.80
Loading
1Y
15.1%
7D
3.3%
Author's Valuation
US$93.0
18.5% undervalued
intrinsic discount
NateF's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
NateF
's
Fair Value
US$93.0
18.5% undervalued
intrinsic discount
Future estimation in
5 Years
time period
Past
Future
-541m
38b
2014
2017
2020
2023
2024
2026
2029
Revenue US$37.8b
Earnings US$1.7b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
8.81%
Diversified Financial revenue growth rate
0.29%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
7.76%
Calculation
US$1.67b
Earnings '29
x
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
