Parsons Corp
NYSE:PSN
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Parsons Corp
NYSE:PSN
|
US |
|
Maintel Holdings PLC
LSE:MAI
|
UK |
|
Resmed Inc
NYSE:RMD
|
US |
|
Cadiz Inc
NASDAQ:CDZI
|
US |
|
Audax Renovables SA
MAD:ADX
|
ES |
|
Nikkon Holdings Co Ltd
TSE:9072
|
JP |
|
Meta Platforms Inc
NASDAQ:META
|
US |
|
HIAG Immobilien Holding AG
SIX:HIAG
|
CH |
|
Fresenius SE & Co KGaA
XETRA:FRE
|
DE |
|
R
|
Riley Exploration Permian Inc
AMEX:REPX
|
US |
|
Itochu Corp
TSE:8001
|
JP |
|
Public Service Enterprise Group Inc
NYSE:PEG
|
US |
|
Churchill China PLC
LSE:CHH
|
UK |
|
Welcia Holdings Co Ltd
TSE:3141
|
JP |
|
Goodman Group
ASX:GMG
|
AU |
|
Consolidated Water Co Ltd
NASDAQ:CWCO
|
KY |
|
Westport Fuel Systems Inc
TSX:WPRT
|
CA |
|
Zegona Communications PLC
LSE:ZEG
|
UK |
|
NSD Co Ltd
TSE:9759
|
JP |
|
F
|
First Tractor Co Ltd
SSE:601038
|
CN |
|
S
|
ShenZhen YUTO Packaging Technology Co Ltd
SZSE:002831
|
CN |
|
Information Services Group Inc
NASDAQ:III
|
US |
|
Worley Ltd
ASX:WOR
|
AU |
|
Toyo Seikan Group Holdings Ltd
TSE:5901
|
JP |
Reverse DCF
To justify the current price, Netflix Inc. must grow revenue by 36% annually over the next 5 years, which is outside the range of what's considered realistic.
| Revenue Growth Rate | DCF Value | |
|---|---|---|
|
Realistic Range
|
Realistic Low: 10%
|
$601.26
Overvalued by 45%
|
|
Historical: 21%
|
$758.26
Overvalued by 36%
|
|
|
Current DCF: 23%
|
$789.44
Overvalued by 32%
|
|
|
Wall Street: 24%
|
$831.32
Overvalued by 28%
|
|
|
Realistic High: 30%
|
$900.12
Overvalued by 12%
|
|
|
Implied by Price: 36%
|
$977.59
Matches Stock Price
|