Media U.S. Investing Ideas

US$730.02
17.4% undervalued intrinsic discount
Fair Value
Revenue
15.76% p.a.
Profit Margin
32.84%
Future PE
20.26x
Price in 2031
US$1.11k
US$115.91
34.8% undervalued intrinsic discount
Fair Value
Revenue
10% p.a.
Profit Margin
35%
Future PE
26x
Price in 2031
US$170.31
US$21.48
156.6% overvalued intrinsic discount
Fair Value
Profit Margin
12.46%
Future PE
17.06x
Price in 2031
US$32.76
US$29.24
34.4% undervalued intrinsic discount
Fair Value
Revenue
10% p.a.
Profit Margin
14.57%
Future PE
22.85x
Price in 2031
US$41.22
US$230
57.4% overvalued intrinsic discount
Fair Value
Revenue
14.87% p.a.
Profit Margin
26%
Future PE
16x
Price in 2036
US$569.81
US$1.02k
40.8% undervalued intrinsic discount
Set with the author's own calculation method