Shared on25 Jul 25
Fair value Increased 70%

needs time to recover

Shared on22 May 25
Fair value Decreased 16%

mschoen25 has increased revenue growth from 3.0% to 4.0%.

mschoen25 has decreased profit margin from 14.0% to 10.0%.

mschoen25 has increased revenue growth from 2.0% to 3.0%.

mschoen25 has increased discount rate from 10.0% to 11.0%.

mschoen25 has decreased revenue growth from 5.0% to 2.0% and increased discount rate from 8.0% to 10.0%.

mschoen25 has increased discount rate from 6.0% to 8.0%.

mschoen25 has increased profit margin from 12.0% to 14.0% and decreased discount rate from 8.7% to 6.0%.

mschoen25 made no meaningful changes to valuation assumptions.