Average analyst price
Fair price = 80.06 $
Current price = 82.54 $ (difference = -3%)
| Idea | Price forecast | Changes | Expiration date | Analyst |
|---|---|---|---|---|
| More details | 88 $ | +5.46 $ (6.61%) | 19.04.2025 | RBC Capital |
| Block от убытков | 95 $ | +12.46 $ (15.1%) | 15.10.2025 | Фридом Финанс |
| More details | 70 $ | -12.54 $ (-15.19%) | 08.03.2025 | New Street Research |
| More details | 92 $ | +9.46 $ (11.46%) | 23.02.2025 | UBS |
| Block на дальнейший рост | 55.31 $ | -27.23 $ (-32.99%) | 17.07.2025 | Seeking Alpha - топ-выбор |
Price based on EPS
Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
Key Rate = Key rate
Fair price = 0.0838 $
Current price = 82.54 $ (difference = -99.9%)
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 = 15.41 $
Current price = 82.54 $ (difference = -81.33%)
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 = 0.02 $
Current price = 82.54 $ (difference = -99.98%)
Data
Pay for your subscription
More functionality and data for company and portfolio analysis is available by subscription
