Stabilization And Incremental Progress Will Unlock Value

Goran_Damchevski

Not Invested

Equity Analyst

Published

27 Feb 24

Goran_Damchevski's Fair Value

US$32.12

8.7% undervalued

17 Jul

US$29.33

34.7%

-0.3%

34.7%

-0.3%

You can edit this narrative until May 14 2:40 AM. Then, changes will post as Updates.

Author's Valuation

US$32.1

8.7% undervalued

Goran_Damchevski's Fair Value

Narrative

Updates0

Goran_Damchevski'sFair Value

US$32.12

8.7% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

1.83%

Telecom Services and Carriers revenue growth rate

3.33%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

6.78%

Calculation

US$20.21b

Earnings '29

15.50x

PE Ratio '29

US$313.33b

Market Cap '29

US$313.33b

Market Cap '29

7.29b

No. shares '29

US$42.99

Share Price '29

US$42.99 Share Price '29

Discounted to 2024 @ 6.00% p.a.

US$32.12

Fair Value '24