Community Investing Ideas

Global Weekly Picks

CA$5.25
FV
52.0% undervalued intrinsic discount
7k
users have viewed this narrative
25users have liked this narrative
0users have commented on this narrative
120users have followed this narrative
US$71.48
FV
48.5% undervalued intrinsic discount
56.00%
Revenue growth p.a.
17.4k
users have viewed this narrative
33users have liked this narrative
9users have commented on this narrative
222users have followed this narrative
US$778.93
28.5% undervalued intrinsic discount
Fair Value
Revenue
18.6% p.a.
Profit Margin
29.84%
Future PE
20.07x
Price in 2031
US$1.19k
₦187.5
25.2% undervalued intrinsic discount
Fair Value
₦7.5 future EPS × 26.5 PE based on an annual growth rate of 25% pa and 1.5% dividend ratio
US$213
13.4% overvalued intrinsic discount
Fair Value
Revenue
8.51% p.a.
Profit Margin
15.09%
Future PE
50.45x
Price in 2031
US$328.1
US$1.88
31.4% 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)