Sun Hung Kai Properties Ltd
SWB:SHG
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
S
|
Sun Hung Kai Properties Ltd
SWB:SHG
|
HK |
|
Kinarus Therapeutics Holding AG
SIX:CURN
|
CH |
|
Caribou Biosciences Inc
NASDAQ:CRBU
|
US |
|
Five Star Bancorp
NASDAQ:FSBC
|
US |
|
G
|
GoGold Resources Inc
OTC:GLGDF
|
CA |
|
E
|
EEI Corp
XPHS:EEI
|
PH |
|
C
|
Cleveland-Cliffs Inc
LSE:0I0H
|
US |
|
S
|
State Street Corp
LSE:0L9G
|
US |
|
J
|
Japan Tobacco Inc
SWB:JAT
|
JP |
|
Oppein Home Group Inc
SSE:603833
|
CN |
|
A
|
Allianz SE
MIL:ALV
|
DE |
|
K
|
Kering SA
DUS:PPX
|
FR |
|
M
|
Mitsui & Co Ltd
XBER:MTS1
|
JP |
|
Crystal Clear Electronic Material Co Ltd
SZSE:300655
|
CN |
|
K
|
Krystal Biotech Inc
F:4KB
|
US |
|
Frontier Group Holdings Inc
NASDAQ:ULCC
|
US |
|
NXP Semiconductors NV
NASDAQ:NXPI
|
NL |
|
M
|
MKS Instruments Inc
LSE:0JWG
|
US |
|
I
|
Itochu Corp
OTC:ITOCF
|
JP |
|
Prologis Property Mexico SA de CV
OTC:FBBPF
|
MX |
|
D
|
Devon Energy Corp
BMV:DVN
|
US |
|
N
|
Natwest Group PLC
XHAM:RYS1
|
UK |
|
China Shenhua Energy Co Ltd
SSE:601088
|
CN |
|
G
|
Greif Inc
NYSE:GEF.B
|
US |
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
|