GI
Gil96
Community Contributor
Followers0Total number of followers
Comments0Total number of comments
Member Since2023Date joined

No bio added yet

No link added
BX logo
Blackstone
GI
Gil96
Community Contributor

Overvalued

Overvalued
View narrative
US$125.00
FV
34.1% overvalued intrinsic discount
20.74%
Revenue growth p.a.
0users have liked this narrative
0users have commented on this narrative
1users have followed this narrative
27 days ago author updated this narrative
VZ logo
Verizon Communications
GI
Gil96
Community Contributor

VZ at $50 based on 3-yr FCF model

Projecting FCF out 3 years then assuming 0% growth (for conservatism in a competitive environment), I get a FV of $50.27. FCF: $211,639 2025: $17,889 2026: $18,698 2027: $20,442 TV: $204,420 @ 10% w/ 0% growth
View narrative
US$58.00
FV
26.4% undervalued intrinsic discount
14.74%
Revenue growth p.a.
0users have liked this narrative
0users have commented on this narrative
1users have followed this narrative
27 days ago author updated this narrative
MRK logo
Merck
GI
Gil96
Community Contributor

I value it at $131

assume analyst projections for 3 yrs, then use a terminal value discounted at 10% - 2.5%, for inflation. yields a value of $131.31.
View narrative
US$95.00
FV
15.0% undervalued intrinsic discount
5.72%
Revenue growth p.a.
0users have liked this narrative
0users have commented on this narrative
1users have followed this narrative
27 days ago author updated this narrative