Green Dot Corporation

NYSE GDOT Stock
Yield per half year: +32.31%
Dividend yield: 0%
Sector: Financials

Fair price Green Dot Corporation

Current price
13.31 $
Average price
4.69 $ -64.75%
Price based on EPS
7.09 $ -46.71%
Price according to DCF model (ebitda)
10.24 $ -23.09%
0/10

Price based on EPS

Price = Price * (100 - CAGR EPS * Excess Key Rate) / 100
Key Rate = Key rate
Fair price = 7.09 $
Current price = 13.31 $ (difference = -46.71%)


Data

Discounted Cash Flow (Based EBITDA)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value β€” cost in the post-forecast period
Company Value β€” cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = βˆ‘ (Future Ebitda / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 10.24 $
Current price = 13.31 $ (difference = -23.09%)


Data

Discounted Cash Flow (Based FCF)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value β€” cost in the post-forecast period
Company Value β€” cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield) ^ 5
Company Value = βˆ‘ (FCF / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 0.1922 $
Current price = 13.31 $ (difference = -98.56%)


Data

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe