SW
SwissSimon
Community Contributor
Followers0Total number of followers
Comments0Total number of comments
Member Since2024Date joined
No bio added yet
No link added
SW
Community Contributor
Asana Quick Check
DCF based on current analyst estimates of FCF Using my standard discount rate of 15% Terminal Price to FCF value of 25
View narrativeUS$9.79
FV
43.1% overvalued intrinsic discount7.00%
Revenue growth p.a.
0users have liked this narrative
0users have commented on this narrative
1users have followed this narrative
11 days ago author updated this narrative
SW
Community Contributor
monday Check
DCF based on current analyst estimates of FCF Using my standard discount rate of 15% Terminal Price to FCF value of 30
View narrativeUS$182.25
FV
37.5% overvalued intrinsic discount22.00%
Revenue growth p.a.
0users have liked this narrative
0users have commented on this narrative
1users have followed this narrative
12 days ago author updated this narrative
SW
Community Contributor
Vantea Check
DCF based on current analyst estimates of FCF Using my standard discount rate of 15% Terminal Price to FCF value of 20
View narrative€1.59
FV
26.4% undervalued intrinsic discount1.20%
Revenue growth p.a.
0users have liked this narrative
0users have commented on this narrative
1users have followed this narrative
13 days ago author updated this narrative
SW
Community Contributor
i3 Quick Check
DCF based on current analyst estimates of FCF Using my standard discount rate of 15% Terminal Price to FCF value of 20
View narrativeUS$25.65
FV
9.2% overvalued intrinsic discount0%
Revenue growth p.a.
0users have liked this narrative
0users have commented on this narrative
1users have followed this narrative
13 days ago author updated this narrative
SW
Community Contributor
Q2 Quick Check
DCF based on current analyst estimates of FCF Using my standard discount rate of 15% Terminal Price to FCF value of 25
View narrativeUS$48.51
FV
57.8% overvalued intrinsic discount10.28%
Revenue growth p.a.
0users have liked this narrative
0users have commented on this narrative
1users have followed this narrative
13 days ago author updated this narrative
SW
Community Contributor
Intellicheck Quick Check
DCF based on current analyst estimates of FCF, but defensively extrapolated to +5 years instead of +3 years Using my standard discount rate of 15% Terminal PE of 20
View narrativeUS$2.25
FV
114.2% overvalued intrinsic discount8.00%
Revenue growth p.a.
0users have liked this narrative
0users have commented on this narrative
1users have followed this narrative
15 days ago author updated this narrative
SW
Community Contributor
Radware Quick Check
DCF based on current analyst estimates of FCF Using my standard discount rate of 15% Terminal Price to FCF value of 20
View narrativeUS$14.53
FV
74.3% overvalued intrinsic discount3.00%
Revenue growth p.a.
0users have liked this narrative
0users have commented on this narrative
1users have followed this narrative
13 days ago author updated this narrative
SW
Community Contributor
AvePoint Check
DCF based on current analyst estimates of FCF Using my standard discount rate of 15% Terminal PE of 25
View narrativeUS$4.27
FV
320.4% overvalued intrinsic discount9.00%
Revenue growth p.a.
0users have liked this narrative
0users have commented on this narrative
1users have followed this narrative
13 days ago author updated this narrative
SW
Community Contributor
nCino Check
DCF based on current analyst estimates of FCF Using my standard discount rate of 15% Terminal PE of 25
View narrativeUS$17.51
FV
55.1% overvalued intrinsic discount5.00%
Revenue growth p.a.
0users have liked this narrative
0users have commented on this narrative
1users have followed this narrative
13 days ago author updated this narrative