Undervalued over 20% based on DCF

Results

32

7 new

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

32 companies

	Company	Last Price	7D Return	1Y Return	Market Cap	Analysts Target	Valuation	Growth	Div Yield
	META	US$603.12	-1.6%	-17.7%	US$1.6t	US$827.91	21.7	13.9%	0.3%
	NFLX	US$75.59	1.9%	-41.3%	US$320.8b	US$113.49	23.8	12.0%	n/a
	SPOT	US$485.22	2.7%	-32.8%	US$101.6b	US$597.64	32.2	13.8%	n/a
	RBLX New	US$55.12	-4.9%	-48.3%	US$40.6b	US$65.97	7.4	31.0%	n/a
	RDDT	US$195.31	-1.2%	34.1%	US$38.4b	US$225.56	53.1	25.3%	n/a
	ROKU	US$139.25	-0.9%	57.1%	US$20.9b	US$153.64	102.1	31.3%	n/a
	NWSA	US$26.72	3.6%	-9.1%	US$15.3b	US$35.18	32.4	15.9%	0.7%
	WMG	US$28.89	4.3%	-3.7%	US$14.8b	US$38.12	33.7	25.0%	2.6%
	TME	US$8.82	1.8%	-56.7%	US$13.6b	US$15.40	10.7	9.6%	2.7%
	NYT	US$73.16	1.9%	31.0%	US$11.9b	US$83.44	31.0	11.6%	1.3%
	BILI	US$18.03	3.4%	-17.2%	US$7.6b	US$29.43	36.9	25.1%	n/a
	SPHR New	US$151.08	-10.7%	257.2%	US$5.6b	US$170.45	47.5	-75.5%	n/a
	MANU	US$21.85	-5.0%	23.7%	US$3.9b	US$25.69	4.1	108.0%	n/a
	CNK	US$29.75	-6.2%	3.3%	US$3.4b	US$35.18	20.4	14.9%	1.2%
	IMAX New	US$38.50	-4.7%	46.4%	US$2.1b	US$47.64	57.6	30.4%	n/a
	TBLA New	US$5.43	5.6%	47.6%	US$1.5b	US$5.79	13.5	-0.6%	n/a
	PLTK	US$3.63	-5.2%	-25.8%	US$1.4b	US$5.05	0.5	77.4%	0%
	TDAY	US$8.47	-4.4%	121.7%	US$1.2b	US$8.51	42.6	35.9%	0%
	NMAX	US$8.44	-9.9%	-45.4%	US$1.1b	US$18.50	5.6	122.0%	n/a
	MOMO	US$6.03	2.7%	-29.1%	US$890.9m	US$8.64	8.2	12.4%	4.6%
	MAX New	US$13.55	5.9%	26.6%	US$852.3m	US$13.83	18.8	16.6%	n/a
	NXDR	US$2.26	-3.0%	31.4%	US$850.5m	US$2.64	3.3	59.6%	n/a
	RSVR	US$10.18	-1.3%	29.0%	US$669.3m	US$13.00	80.7	11.6%	n/a
	ANGI	US$6.12	3.7%	-62.9%	US$241.3m	US$10.40	12.5	19.7%	n/a

Page 1 of 1