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$178.39	-3.3%	-22.0%	US$136.0b	US$224.38	22.5	13.6%	0.9%
	ABNB	US$148.62	-0.2%	9.8%	US$87.2b	US$156.74	35.0	16.3%	n/a
	RCL	US$285.37	-3.7%	-15.7%	US$77.3b	US$338.11	17.1	9.0%	2.1%
	VIK	US$99.14	-1.5%	75.6%	US$45.2b	US$99.45	36.9	19.2%	n/a
	AMS	€50.74	-0.7%	-29.3%	€21.4b	€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$43.02	3.2%	-9.6%	US$14.6b	US$61.34	15.7	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$41.11	-2.4%	24.0%	US$12.6b	US$59.52	17.1	12.3%	5.1%
	AC	€48.99	-3.8%	3.4%	€11.0b	€56.14	28.6	13.9%	2.8%
	DHER	€36.21	-1.9%	47.9%	€11.0b	€33.09	0.8	96.6%	n/a
	BROS New	US$67.56	-6.4%	6.7%	US$12.3b	US$79.35	115.0	26.5%	n/a
	MGM	US$46.88	-0.5%	23.6%	US$11.9b	US$48.96	63.9	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$299.46	-3.9%	-35.5%	US$10.0b	US$393.75	16.8	6.4%	2.7%
	EDU	US$48.55	3.2%	-7.3%	US$7.7b	US$70.61	18.4	17.3%	2.5%
	SGHC	US$14.89	2.6%	29.7%	US$7.5b	US$18.50	30.9	19.9%	3.0%
	3563	JP¥4,806.00	3.5%	32.9%	JP¥1.1t	JP¥6,085.00	37.8	13.1%	0.4%
	NAVN	US$25.92	1.0%	n/a	US$6.5b	US$29.40	8.6	80.3%	n/a
	RRR	US$64.21	-2.1%	14.4%	US$6.3b	US$68.12	19.9	11.6%	3.2%
	LNW	AU$106.80	0.2%	-29.8%	AU$8.3b	AU$172.06	23.5	24.1%	n/a
	MTN	US$150.14	6.7%	-8.9%	US$5.3b	US$148.50	34.1	24.7%	5.9%
	2282	HK$10.48	1.7%	-32.6%	HK$39.8b	HK$15.27	7.8	4.0%	6.7%

Page 1 of 6