Community Contributor
Member since 2026
Views
0 Total number of views
Fair Values Set
0 Total number of fair values set
Comments
1 Total number of comments
Followers
0 Total number of followers

No bio added yet

No link added
US$126.69
37.2% undervalued intrinsic discount
Revenue
12.07% p.a.
Profit Margin
32.01%
Future PE
29.31x
Price in 2029
US$163.04
US$907.32
47.8% undervalued intrinsic discount
Fair Value
Revenue
44% p.a.
Profit Margin
32%
Future PE
30x
Price in 2031
US$1.33k
US$94.7
3.8% undervalued intrinsic discount
Revenue
2.11% p.a.
Profit Margin
31.86%
Future PE
29.42x
Price in 2029
US$116.35
US$500
3.4% undervalued intrinsic discount
Fair Value
Revenue
17.95% p.a.
Profit Margin
39.34%
Future PE
23.17x
Price in 2029
US$642
US$1.88
25.0% 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)