UN
unknown
unknown
Community Contributor
Member since 2025
Views46Total number of views
Followers1Total number of followers
Comments0Total number of comments

I calculate fair value by projecting 5-yr Unlevered FCF and discounting it via WACC, adding a terminal value for long-term growth. I adjust for net cash and shares to find the intrinsic floor.

No link added
US$201.56
45.3% undervalued intrinsic discount
unknown's Fair Value
Revenue
18.99% p.a.
Profit Margin
29.63%
Future PE
14.13x
Price in 2031
US$282.17