Amada Co Ltd
F:AA2
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
A
|
Amada Co Ltd
F:AA2
|
JP |
|
G
|
Gorman-Rupp Co
F:GO4
|
US |
|
G
|
GlaxoSmithKline PLC
F:GS7
|
UK |
|
I
|
Intertek Group PLC
DUS:IT1
|
UK |
|
A
|
Asia Pacific Investment JSC
VN:API
|
VN |
|
W
|
Whitecap Resources Inc
F:J6I
|
CA |
|
C
|
Chow Tai Fook Jewellery Group Ltd
XMUN:1CT
|
HK |
|
D
|
Deutsche EuroShop AG
XMUN:DEQ
|
DE |
|
J
|
Jabil Inc
F:JBL
|
US |
|
Travis Perkins PLC
F:LFPB
|
UK |
|
S
|
Super Micro Computer Inc
F:MS5
|
US |
|
Sezzle Inc
F:0SEA
|
US |
|
M
|
Mixi Inc
SWB:MXN
|
JP |
|
Ammo Inc
F:92P
|
US |
|
Gaztransport et Technigaz SA
F:9TG0
|
FR |
|
Gajah Tunggal Tbk PT
F:GH8
|
ID |
|
R
|
Renishaw PLC
F:REW
|
UK |
|
M
|
Medibank Private Ltd
OTC:MDBPF
|
AU |
|
G
|
Geely Automobile Holdings Ltd
F:GRU
|
HK |
|
O
|
Onex Corp
DUS:ONE
|
CA |
|
I
|
International Game Technology PLC
DUS:7IG
|
UK |
|
O
|
OHB SE
XHAM:OHB
|
DE |
|
Vivendi SE
F:VVUD
|
FR |
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
|