Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Materials
/
Endeavour Silver
EXK
Endeavour Silver
If silver $100 per oz
RO
RockeTeller
Invested
Community Contributor
Published
18 Oct 24
Updated
18 Oct 24
2
Set Fair Value
0
votes
Share
RockeTeller
's Fair Value
US$51.43
88.8% undervalued
intrinsic discount
18 Oct
US$5.75
1Y
76.9%
7D
3.2%
Loading
1Y
76.9%
7D
3.2%
Author's Valuation
US$51.4
88.8% undervalued
intrinsic discount
RockeTeller's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
RockeTeller
's
Fair Value
US$51.4
88.8% undervalued
intrinsic discount
Future estimation in
10 Years
time period
Past
Future
-127m
16b
2013
2017
2021
2024
2025
2029
2033
2034
Revenue US$15.9b
Earnings US$1.5b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
31.82%
Metals and Mining revenue growth rate
2.49%
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
7.11%
Calculation
US$1.45b
Earnings '34
x
34.08x
PE Ratio '34
=
US$49.47b
Market Cap '34
US$49.47b
Market Cap '34
/
483.92m
No. shares '34
=
US$102.23
Share Price '34
US$102.23
Share Price '34
Discounted to 2024 @ 7.11% p.a.
=
US$51.41
Fair Value '24
