Tiger Brands Ltd
XBER:UG5A
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
T
|
Tiger Brands Ltd
XBER:UG5A
|
ZA |
|
Mitsubishi Heavy Industries Ltd
TSE:7011
|
JP |
|
F
|
Fortinet Inc
LSE:0IR9
|
US |
|
Hanjaya Mandala Sampoerna Tbk PT
IDX:HMSP
|
ID |
|
Robinhood Markets Inc
BMV:HOOD
|
US |
|
L
|
Lundin Mining Corp
SWB:GXD
|
CA |
|
E
|
Exponent Inc
SWB:EP5
|
US |
|
T
|
Tyson Foods Inc
XBER:TF7A
|
US |
|
T
|
Thai Vegetable Oil PCL
SET:TVO
|
TH |
|
A
|
Adidas AG
SWB:ADS1
|
DE |
|
D
|
DaVita Inc
LSE:0I7E
|
US |
|
Xiaomi Corp
OTC:XIACY
|
CN |
|
W
|
Warrix Sport PCL
SET:WARRIX
|
TH |
|
S
|
Secom Co Ltd
OTC:SOMLF
|
JP |
|
V
|
ViacomCBS Inc
LSE:0A65
|
US |
|
Corcel PLC
LSE:CRCL
|
UK |
|
V
|
Volatus Aerospace Inc
XHAM:ABB
|
CA |
|
SunCoke Energy Inc
NYSE:SXC
|
US |
|
Relx PLC
LSE:REL
|
UK |
|
Akzo Nobel NV
F:AKUP
|
NL |
|
Grifols SA
OTC:GIFLF
|
ES |
|
Polytec Holding AG
LSE:0GOX
|
AT |
|
A
|
American Water Works Company Inc
F:AWC
|
US |
|
ENN Natural Gas Co Ltd
SSE:600803
|
CN |
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
|