GTLB: Technology from the Future

TeamDaily

Not Invested

Community Contributor

Published

19 Mar 25

Views

273

19 Mar

US$29.07

TeamDaily's Fair Value

US$150.00

80.6% undervalued

-35.6%

9.5%

-35.6%

9.5%

Author's Valuation

US$15080.6% undervalued

TeamDaily's Fair Value

Valuator

Company Info

Notes

TeamDaily'sFair Value

US$150

80.6% undervalued

Future estimation in

Revenue

Profit Margin

Future PE

Est. Revenue

Forecast revenue growth rate

12.52%

Historical revenue growth rate

30.51%

Software revenue growth rate

1.66%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

8.51%

Calculation

US$1.46b

Earnings '30

28.02x

PE Ratio '30

US$41.00b

Market Cap '30

US$41.00b

Market Cap '30

191.45m

No. shares '30

US$214.15

Share Price '30

US$214.15 Share Price '30

Discounted to 2025 @ 7.38% p.a.

US$150.00

Fair Value '25