What Really Matters For Long-Term Growth

andreas_eliades

Invested

Community Contributor

Published

20 Oct 24

Views

457

20 Oct

US$28.23

andreas_eliades's Fair Value

US$38.48

26.6% undervalued

16.7%

4.0%

16.7%

4.0%

Author's Valuation

US$38.4826.6% undervalued

andreas_eliades's Fair Value

Valuator

Company Info

Notes

andreas_eliades'sFair Value

US$38.48

26.6% undervalued

Future estimation in

Revenue

Profit Margin

Future PE

Est. Revenue

Forecast revenue growth rate

12.42%

Historical revenue growth rate

13.92%

Software revenue growth rate

1.61%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

9.03%

Calculation

US$442.97m

Earnings '29

55.53x

PE Ratio '29

US$24.60b

Market Cap '29

US$24.60b

Market Cap '29

396.86m

No. shares '29

US$61.98

Share Price '29

US$61.98 Share Price '29

Discounted to 2024 @ 10.00% p.a.

US$38.48

Fair Value '24