Difficult times that could lead to better opportunities

ric

Not Invested

Community Contributor

Published

23 Jul 24

Updated

24 Nov 24

Views

101

24 Nov

US$26.23

ric's Fair Value

US$20.31

29.1% overvalued

26.0%

-2.5%

26.0%

-2.5%

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

Author's Valuation

US$20.3129.1% overvalued

ric's Fair Value

Shared on 24 Nov 24

ric made no meaningful changes to valuation assumptions.

7 views

Valuator

Company Info

Notes

ric'sFair Value

US$20.31

29.1% overvalued

Future estimation in

Revenue

Profit Margin

Future PE

Est. Revenue

Forecast revenue growth rate

13.60%

Historical revenue growth rate

13.92%

Software revenue growth rate

1.52%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

9.01%

Calculation

US$356.15m

Earnings '29

33.00x

PE Ratio '29

US$11.75b

Market Cap '29

US$11.75b

Market Cap '29

396.86m

No. shares '29

US$29.62

Share Price '29

US$29.62 Share Price '29

Discounted to 2024 @ 7.83% p.a.

US$20.31

Fair Value '24