The range of the Intrinsic Value is 37.31 - 81.2 USD.
Range | Selected | Upside | ||
a | ||||
DCF (Growth Exit 5Y) | 37.31 - 81.2 | 51.63 | -48.9% | |
DCF (Growth Exit 10Y) | 53.82 - 108.98 | 71.94 | -28.8% | |
DCF (EBITDA Exit 5Y) | 59.42 - 77.2 | 67.36 | -33.4% | |
DCF (EBITDA Exit 10Y) | 74.79 - 101.9 | 86.79 | -14.2% | |
Peter Lynch Fair Value | 52.02 - 52.02 | 52.02 | -48.55% | |
P/E Multiples | 48.9 - 61.48 | 57.52 | -43.1% | |
EV/EBITDA Multiples | 59.15 - 93.47 | 73.09 | -27.7% | |
Earnings Power Value | 24.44 - 33.16 | 28.80 | -71.5% | |
Dividend Discount Model - Stable | 17.55 - 45.62 | 31.58 | -68.8% | |
Dividend Discount Model - Multi Stages | 32.92 - 66.21 | 43.94 | -56.5% |
Market Cap (mil) | 40,744 |
Beta | 1.4 |
Outstanding shares (mil) | 403 |
Enterprise Value (mil) | 44,153 |
Market risk premium | 5.1% |
Cost of Equity | 8.75% |
Cost of Debt | 4.25% |
WACC | 8.4% |