Shared on26 Feb 25Fair value Decreased 47%
FrugalBull has increased revenue growth from 23.2% to 30.0%, decreased future PE multiple from 61.0x to 30.0x and increased discount rate from 7.9% to 12.0%.
Author's Valuation
US$141.4
25.9% overvalued intrinsic discountFrugalBull's Fair Value
FrugalBull has increased revenue growth from 23.2% to 30.0%, decreased future PE multiple from 61.0x to 30.0x and increased discount rate from 7.9% to 12.0%.