Oil States International Inc
XBER:OI2
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
O
|
Oil States International Inc
XBER:OI2
|
US |
|
Nomura Real Estate Holdings Inc
F:N9U
|
JP |
|
G
|
Gerdau SA
F:GDUA
|
BR |
|
J
|
JinkoSolar Holding Co Ltd
XMUN:ZJS1
|
CN |
|
W
|
WEG SA
OTC:WEGZY
|
BR |
|
James Hardie Industries PLC
ASX:JHX
|
IE |
|
C
|
Coal India Ltd
BSE:533278
|
IN |
|
YTL Power International Bhd
OTC:YTLPF
|
MY |
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
|