Block

Potential Upside

NateF

Not Invested

Community Contributor

Published

31 Dec 24

Views

103

n/a

NateF's Fair Value

n/a

41.0%

15.1%

41.0%

15.1%

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

Author's Valuation

US$93.0220.6% undervalued

NateF's Fair Value

Valuator

Company Info

Notes

NateF'sFair Value

US$93.02

20.6% undervalued

Future estimation in

Revenue

Profit Margin

Future PE

Growth p.a.

Decrease

Increase

Forecast revenue growth rate

9.16%

Historical revenue growth rate

13.00%

Diversified Financial revenue growth rate

0.30%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

7.62%

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