AI as the Core Growth Driver

kapirey

Invested

Community Contributor

Published

17 May 26

Views

158

17 May

US$610.26

kapirey's Fair Value

US$785.80

22.3% undervalued

-5.0%

1.3%

-5.0%

1.3%

You can edit this narrative until May 18 6:00 PM. Then, changes will post as Updates.

Author's Valuation

US$785.822.3% undervalued

kapirey's Fair Value

Valuator

Company Info

Notes

kapirey'sFair Value

US$785.8

22.3% undervalued

Future estimation in

Revenue

Profit Margin

Future PE

Growth p.a.

Decrease

Increase

Forecast revenue growth rate

15.63%

Historical revenue growth rate

14.54%

Interactive Media and Services revenue growth rate

0.63%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

8.84%

Calculation

US$160.47b

Earnings '31

20.00x

PE Ratio '31

US$3.21t

Market Cap '31

US$3.21t

Market Cap '31

2.67b

No. shares '31

US$1.20k

Share Price '31

US$1.20k Share Price '31

Discounted to 2026 @ 8.84% p.a.

US$785.80

Fair Value '26