Scenario: We are approx. at a local bottom, life after the security breach, full recovery within 12-18 months.

Kafka

Invested

Community Contributor

Published

11 Nov 25

Views

n/a

Kafka's Fair Value

n/a

6.9%

-0.8%

6.9%

-0.8%

You can edit this narrative until Nov 12 9:45 PM. Then, changes will post as Updates.

Author's Valuation

US$255.9410.2% overvalued

Kafka's Fair Value

Valuator

Company Info

Notes

Kafka'sFair Value

US$255.94

10.2% overvalued

Future estimation in

Revenue

Profit Margin

Future PE

Growth p.a.

Decrease

Increase

Forecast revenue growth rate

3.47%

Historical revenue growth rate

4.18%

Communications revenue growth rate

0.73%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

8.10%

Calculation

US$998.23m

Earnings '30

20.06x

PE Ratio '30

US$20.02b

Market Cap '30

US$20.02b

Market Cap '30

53.25m

No. shares '30

US$376.05

Share Price '30

US$376.05 Share Price '30

Discounted to 2025 @ 8.00% p.a.

US$255.94

Fair Value '25