The range of the Intrinsic Value is 11.03 - 39.41 USD.
Range | Selected | Upside | ||
a | ||||
DCF (Growth Exit 5Y) | 11.03 - 39.41 | 16.15 | -28.1% | |
DCF (Growth Exit 10Y) | 13.38 - 47.32 | 19.54 | -13.0% | |
DCF (EBITDA Exit 5Y) | 17.34 - 20.52 | 19.11 | -14.9% | |
DCF (EBITDA Exit 10Y) | 19.92 - 25.63 | 22.83 | 1.7% | |
Peter Lynch Fair Value | 85.3 - 85.3 | 85.3 | 279.96% | |
P/E Multiples | 46.95 - 72.13 | 59.71 | 166.0% | |
EV/EBITDA Multiples | 10.64 - 26.96 | 20.41 | -9.1% | |
Earnings Power Value | 29.64 - 40.6 | 35.12 | 56.4% |
Market Cap (mil) | 753 |
Beta | 0.42 |
Outstanding shares (mil) | 34 |
Enterprise Value (mil) | 693 |
Market risk premium | 5.1% |
Cost of Equity | 7.35% |
Cost of Debt | 15% |
WACC | 7.5% |