Gogo Inc
F:G0G
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
G
|
Gogo Inc
F:G0G
|
US |
|
N
|
NanoString Technologies Inc
F:0F1
|
US |
|
Gr Sarantis SA
OTC:SRTSF
|
GR |
|
L
|
Lucara Diamond Corp
SWB:LKT
|
CA |
|
G
|
Golden Minerals Co
F:7GB
|
US |
|
Globalstar Inc
F:P8S0
|
US |
|
N
|
NetClass Technology Inc
NASDAQ:NTCL
|
CN |
|
Shofu Inc
F:69W
|
JP |
|
G
|
GNA Axles Ltd
BSE:540124
|
IN |
|
V
|
VAT Group AG
OTC:VACNY
|
CH |
|
OPTIMIZERx Corp
NASDAQ:OPRX
|
US |
|
Essential Properties Realty Trust Inc
NYSE:EPRT
|
US |
|
Biotalys NV
XBRU:BTLS
|
BE |
|
Ceconomy AG
F:MEOD
|
DE |
|
G
|
Gencor Industries Inc
AMEX:GENC
|
US |
|
S
|
Site Centers Corp
SWB:DDR2
|
US |
|
V
|
Vicinity Centres
F:C98
|
AU |
|
Puravankara Ltd
BSE:532891
|
IN |
|
Aptus Value Housing Finance India Ltd
BSE:543335
|
IN |
|
F
|
First Community Corp (South Carolina)
F:87Z
|
US |
|
Mhp Se
LSE:MHPC
|
UA |
|
D
|
Deutsche Lufthansa AG
SWB:LHA
|
DE |
|
Tenax Therapeutics Inc
F:YBO
|
US |
|
Auto Partner SA
F:6KF
|
PL |
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
|