Regulatory risk has increased and is not reflected in forward narrative

CR68

Not Invested

Community Contributor

Published

04 May 25

Views

149

04 May

US$563.29

CR68's Fair Value

US$496.65

13.4% overvalued

-21.7%

0.2%

-21.7%

0.2%

Author's Valuation

US$496.6513.4% overvalued

CR68's Fair Value

Valuator

Company Info

Notes

CR68'sFair Value

US$496.65

13.4% overvalued

Future estimation in

Revenue

Profit Margin

Future PE

Growth p.a.

Decrease

Increase

Forecast revenue growth rate

15.82%

Historical revenue growth rate

14.54%

Interactive Media and Services revenue growth rate

0.64%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

8.77%

Calculation

US$76.06b

Earnings '30

22.53x

PE Ratio '30

US$1.71t

Market Cap '30

US$1.71t

Market Cap '30

2.41b

No. shares '30

US$712.05

Share Price '30

US$712.05 Share Price '30

Discounted to 2025 @ 7.47% p.a.

US$496.64

Fair Value '25