Range | Selected | Upside | ||
a | ||||
Peter Lynch Fair Value | 163 - 163 | 163 | 49.94% | |
P/E Multiples | 94.93 - 107.24 | 102.09 | -6.1% | |
Dividend Discount Model - Stable | 54.22 - 150.35 | 102.29 | -5.9% | |
Dividend Discount Model - Multi Stages | 89.36 - 187.29 | 120.42 | 10.8% |
Market Cap (mil) | 8,293 |
Beta | 0.86 |
Outstanding shares (mil) | 76 |
Enterprise Value (mil) | 9,223 |
Market risk premium | 5.1% |
Cost of Equity | 9.15% |
Cost of Debt | 5% |
WACC | 8.7% |