The range of the Intrinsic Value is 131.05 - 633.89 USD.
Range | Selected | Upside | ||
a | ||||
DCF (Growth Exit 5Y) | 131.05 - 633.89 | 215.56 | 1.9% | |
DCF (Growth Exit 10Y) | 166.08 - 751.45 | 265.05 | 25.3% | |
DCF (EBITDA Exit 5Y) | 76.89 - 127.3 | 99.29 | -53.1% | |
DCF (EBITDA Exit 10Y) | 108.8 - 174.64 | 137.33 | -35.1% | |
Peter Lynch Fair Value | 62.93 - 62.93 | 62.93 | -70.26% | |
P/E Multiples | 108.93 - 190.97 | 148.81 | -29.7% | |
EV/EBITDA Multiples | 10.34 - 111.97 | 47.88 | -77.4% | |
Earnings Power Value | 46.77 - 64.75 | 55.76 | -73.6% | |
Dividend Discount Model - Stable | 68.54 - 412.3 | 240.42 | 13.6% | |
Dividend Discount Model - Multi Stages | 112.2 - 512.91 | 182.83 | -13.6% |
Market Cap (mil) | 85,334 |
Beta | 0.96 |
Outstanding shares (mil) | 403 |
Enterprise Value (mil) | 87,875 |
Market risk premium | 5.1% |
Cost of Equity | 7.1% |
Cost of Debt | 5.5% |
WACC | 7.0% |