OTC: JVTSF - Juventus Football Club S.p.A.

Yield per half year: +42.86%
Sector: Communication Services

Current price
2.58 $
Average price
2.43 $ -5.82%
Price based on EPS
2.49 $ -3.35%
Price according to DCF model (ebitda)
2.37 $ -8.29%
0/10

Price based on EPS

Price = Price * (100 - CAGR EPS * Excess Key Rate) / 100
Key Rate = Key rate
Fair price = 2.49 $
Current price = 2.58 $ (difference = -3.35%)


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 = 2.37 $
Current price = 2.58 $ (difference = -8.29%)


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 = -13.32 $
Current price = 2.58 $ (difference = -616.36%)


Data

Pay for your subscription

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

Subscribe