Chubb Analysis

iStock

Not Invested

Community Contributor

Published

17 May 24

Updated

31 Jan 25

Views

354

n/a

iStock's Fair Value

n/a

24.1%

2.1%

24.1%

2.1%

You can edit this narrative until May 14 2:39 AM. Then, changes will post as Updates.

Author's Valuation

US$247.0834.2% overvalued

iStock's Fair Value

Narrative

Updates1

Shared on 31 Jan 25

Fair value Increased 17%

iStock has increased revenue growth from 2.1% to 2.5%.

iStock'sFair Value

US$247.08

34.2% overvalued

Future estimation in

Growth p.a.

Decrease

Increase

Forecast revenue growth rate

-7.46%

Historical revenue growth rate

10.40%

Insurance revenue growth rate

0.27%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

6.79%

Calculation

US$10.52b

Earnings '29

11.59x

PE Ratio '29

US$121.99b

Market Cap '29

US$121.99b

Market Cap '29

367.82m

No. shares '29

US$331.66

Share Price '29

US$331.66 Share Price '29

Discounted to 2024 @ 6.06% p.a.

US$247.13

Fair Value '24