NYSE: SMAR - Smartsheet Inc.

Yield per half year: +27.04%
Sector: Technology

Current price
56.47 $
Average price
42.73 $ -24.33%
Price based on EPS
56.73 $ +0.4629%
Price according to DCF model (FCF)
28.29 $ -49.91%
Discount price Net Income
43.18 $ -23.53%
3.33/10

Price based on EPS

Price = Price * (100 - CAGR EPS * Excess Key Rate) / 100
Key Rate = Key rate
Fair price = 56.73 $
Current price = 56.47 $ (difference = +0.4629%)


Data

Discounted Cash Flow (Based 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 = -5.34 $
Current price = 56.47 $ (difference = -109.45%)


Data

Discounted Cash Flow (Based 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 = 28.29 $
Current price = 56.47 $ (difference = -49.91%)


Data

Pay for your subscription

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

Subscribe