Average analyst price
Fair price = 79.44 $
Current price = 86.96 $ (difference = -8.65%)
| Idea | Price forecast | Changes | Expiration date | Analyst |
|---|---|---|---|---|
| More details | 88 $ | +1.04 $ (1.2%) | 19.04.2025 | RBC Capital |
| Block от убытков | 95 $ | +8.04 $ (9.25%) | 15.10.2025 | Фридом Финанс |
| Block на дальнейший рост | 55.31 $ | -31.65 $ (-36.4%) | 17.07.2025 | Seeking Alpha - топ-выбор |
| 79.44 | -8.65 |
Price based on EPS
Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
Key Rate = Key rate
Fair price = 0.0838 $
Current price = 86.96 $ (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 = 15.48 $
Current price = 86.96 $ (difference = -82.2%)
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 = 0.0201 $
Current price = 86.96 $ (difference = -99.98%)
Data
Pay for your subscription
More functionality and data for company and portfolio analysis is available by subscription
