Average price: 1712.55 $
Average analyst price: 1940 $ +46.97%
Price based on EPS: 315.93 $ -76.07%
Average analyst price
Fair price = 1 940 $
Current price = 1 320 $ (difference = +46.97%)
| Idea | Price forecast | Changes | Expiration date | Analyst |
|---|---|---|---|---|
| MercadoLibre: замечательная компания, существенно недооцененная | 1940 $ | +620 $ (46.97%) | 28.12.2024 | Seeking Alpha - топ-выбор |
Price based on EPS 
Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
Key Rate = Key rate
Fair price = 315.93 $
Current price = 1 320 $ (difference = -76.07%)
Data
Discounted Cash Flow (Based on EBITDA)
Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = ∑ (Future Ebitda / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 4 809.45 $
Current price = 1 320 $ (difference = +264.35%)
Data
Discounted Cash Flow (Based on FCF)
Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield) ^ 5
Company Value = ∑ (FCF / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 2 881.73 $
Current price = 1 320 $ (difference = +118.31%)
Data
Pay for your subscription
More functionality and data for company and portfolio analysis is available by subscription
