AMTD Digital

hreaghjmimo

trumancbdmaleenhancement

Not Invested

Community Contributor

Published

11 Dec 24

Views

n/a

trumancbdmaleenhancement's Fair Value

n/a

-12.1%

-4.8%

-12.1%

-4.8%

You can edit this narrative until May 14 2:37 AM. Then, changes will post as Updates.

Author's Valuation

US$1.534.6% overvalued

trumancbdmaleenhancement's Fair Value

Valuator

Company Info

Notes

trumancbdmaleenhancement'sFair Value

US$1.53

4.6% overvalued

Future estimation in

Revenue

Profit Margin

Future PE

Growth p.a.

Decrease

Increase

Forecast revenue growth rate

0.00%

Historical revenue growth rate

33.64%

Software revenue growth rate

1.27%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

10.50%

Calculation

US$50.00m

Earnings '27

9.15x

PE Ratio '27

US$457.66m

Market Cap '27

US$457.66m

Market Cap '27

192.14m

No. shares '27

US$2.38

Share Price '27

US$2.38 Share Price '27

Discounted to 2024 @ 16.00% p.a.

US$1.53

Fair Value '24