Community Investing Ideas

Global Weekly Picks

CA$5.25
FV
54.7% undervalued intrinsic discount
6.6k
users have viewed this narrative
24users have liked this narrative
0users have commented on this narrative
112users have followed this narrative
US$71.48
FV
59.0% undervalued intrinsic discount
56.00%
Revenue growth p.a.
15.7k
users have viewed this narrative
32users have liked this narrative
8users have commented on this narrative
215users have followed this narrative
US$1.88
30.9% undervalued intrinsic discount
Fair Value
Step 1: 2031 Financial Output 2031 Net Income = 65,000,000 x 22.0% = 14,300,000 CAD 2031 Target Market Cap = 14,300,000 x 25.0= 357,500,000 CAD Step 2: Diluted Per-Share Metrics (83,752,002 Shares) 2031 Diluted EPS = 14,300,000 CAD / 83,752,002 Shares = 0.1707 CAD 2031 Diluted Share Price = 0.1707 x 25x = 4.268 CAD Step 3: Discounting to Present Value Discount Factor = 1 / (1 + 0.10)^5 =0.62092 Present Diluted Fair Value =4.268 CAD x 0.62092 = 2.650 CAD = 1.88 USD (0.71 fx rate)
US$64.72
75.0% undervalued intrinsic discount
Fair Value
Revenue
26% p.a.
Profit Margin
16%
Future PE
20x
Price in 2029
US$83.82
US$512.1
23.7% undervalued intrinsic discount
Fair Value
Revenue
14.61% p.a.
Profit Margin
39.34%
Future PE
23.17x
Price in 2031
US$774.86