Range | Selected | Upside | ||
a | ||||
Peter Lynch Fair Value | 40.17 - 40.17 | 40.17 | 88.94% | |
P/E Multiples | 23.4 - 42.42 | 33.39 | 57.1% | |
Dividend Discount Model - Stable | 22.12 - 44.35 | 33.23 | 56.3% | |
Dividend Discount Model - Multi Stages | 38.06 - 59.19 | 46.31 | 117.8% |
Market Cap (mil) | 601 |
Beta | 0.34 |
Outstanding shares (mil) | 28 |
Enterprise Value (mil) | 369 |
Market risk premium | 5.1% |
Cost of Equity | 7.7% |
Cost of Debt | 5% |
WACC | 7.1% |