The range of the Intrinsic Value is 179.27 - 729.74 USD.
Range | Selected | Upside | ||
a | ||||
DCF (Growth Exit 5Y) | 179.27 - 729.74 | 285.04 | -17.4% | |
DCF (Growth Exit 10Y) | 236.24 - 917.59 | 368.07 | 6.7% | |
DCF (EBITDA Exit 5Y) | 225.55 - 383.36 | 303.23 | -12.1% | |
DCF (EBITDA Exit 10Y) | 288.49 - 516.14 | 394.31 | 14.3% | |
Peter Lynch Fair Value | 45.03 - 45.03 | 45.03 | -86.94% | |
P/E Multiples | 203 - 326.77 | 281.62 | -18.3% | |
EV/EBITDA Multiples | 159.99 - 306.79 | 244.52 | -29.1% | |
Earnings Power Value | 68.7 - 100.58 | 84.64 | -75.5% | |
Dividend Discount Model - Stable | 70.51 - 369.98 | 220.25 | -36.1% | |
Dividend Discount Model - Multi Stages | 131.91 - 525.06 | 209.38 | -39.3% |
Market Cap (mil) | 20,855 |
Beta | 1.19 |
Outstanding shares (mil) | 60 |
Enterprise Value (mil) | 21,242 |
Market risk premium | 5.1% |
Cost of Equity | 8% |
Cost of Debt | 4.65% |
WACC | 7.9% |