Undervalued over 20% based on DCF

Results

190

13 new

Companies which are undervalued more than 20% based on the Discounted Cash Flow valuation.

190 companies

	Company	Last Price	7D Return	1Y Return	Market Cap	Analysts Target	Valuation	Growth	Div Yield
	BKNG	US$175.52	-4.9%	-23.3%	US$135.1b	US$224.38	22.1	13.6%	1.0%
	ABNB	US$148.62	-0.2%	9.8%	US$87.2b	US$156.74	35.0	16.3%	n/a
	RCL	US$288.08	-2.8%	-15.6%	US$75.3b	US$338.11	17.2	9.0%	2.1%
	VIK	US$101.21	0.5%	78.8%	US$43.7b	US$99.45	37.7	19.2%	n/a
	AMS	€50.74	-0.7%	-29.3%	€21.2b	€67.21	16.0	9.0%	3.0%
	QSP.UN	CA$101.57	0%	10.5%	CA$34.1b	n/a	16.9	n/a	3.6%
	27	HK$31.48	4.3%	-18.4%	HK$137.7b	HK$46.38	12.9	7.1%	5.1%
	YUMC	US$42.31	1.5%	-11.6%	US$14.8b	US$61.34	15.5	8.4%	2.7%
	1928	HK$13.34	-1.3%	-30.6%	HK$108.0b	HK$21.33	15.4	14.1%	5.6%
	HTHT	US$40.95	-2.8%	20.2%	US$12.9b	US$59.45	17.1	12.3%	5.1%
	DHER	€36.21	-1.9%	47.9%	€11.2b	€33.09	0.8	96.6%	n/a
	AC	€48.99	-3.8%	3.4%	€10.9b	€56.14	28.6	13.9%	2.8%
	BROS New	US$65.64	-9.0%	3.0%	US$12.2b	US$79.35	111.7	26.5%	n/a
	MGM	US$46.44	-1.4%	19.6%	US$11.9b	US$48.96	63.3	17.4%	0%
	PSON	UK£12.68	3.4%	20.5%	UK£7.6b	UK£11.87	22.8	7.1%	2.0%
	DPZ New	US$300.88	-3.5%	-36.0%	US$10.1b	US$395.71	16.9	6.5%	2.6%
	SGHC	US$14.79	1.9%	25.4%	US$7.9b	US$18.38	30.7	19.9%	3.0%
	EDU	US$48.67	3.5%	-8.0%	US$7.8b	US$70.61	18.4	17.3%	2.5%
	3563	JP¥4,806.00	3.5%	32.9%	JP¥1.1t	JP¥6,085.00	37.8	13.1%	0.4%
	NAVN	US$25.63	-0.2%	n/a	US$6.5b	US$29.40	8.5	80.3%	n/a
	RRR	US$63.49	-3.2%	10.8%	US$6.3b	US$68.12	19.7	11.6%	3.2%
	LNW	AU$106.80	0.2%	-29.8%	AU$8.3b	AU$172.06	23.5	24.1%	n/a
	FTDR	US$76.17	-3.0%	30.5%	US$5.1b	US$75.75	20.7	10.3%	n/a
	MTN	US$147.49	4.8%	-13.1%	US$5.1b	US$148.50	33.5	24.7%	6.0%

Page 1 of 6