Aptiv PLC
SWB:D7A
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
A
|
Aptiv PLC
SWB:D7A
|
IE |
|
V
|
Verbund AG
DUS:OEWA
|
AT |
|
N
|
New York Times Co
DUS:NYT
|
US |
|
Kko International SA
PAR:ALKKO
|
BE |
|
CD Projekt SA
F:7CD
|
PL |
|
Aurora Cannabis Inc
TSX:ACB
|
CA |
|
Phoenix New Media Ltd
F:1PX
|
CN |
|
S
|
Silvercorp Metals Inc
XBER:S9Y
|
CA |
|
Industria de Diseno Textil SA
F:IXD1
|
ES |
|
D
|
Dis-Chem Pharmacies Ltd
JSE:DCP
|
ZA |
|
J
|
Julius Baer Gruppe AG
SWB:JGE
|
CH |
|
L
|
Legence Corp
NASDAQ:LGN
|
US |
|
K
|
Kone Oyj
DUS:KC4
|
FI |
|
A
|
Allied Critical Metals Inc
CNSX:ACM
|
CA |
|
Trulieve Cannabis Corp
F:T0A
|
US |
|
Balaji Amines Ltd
NSE:BALAMINES
|
IN |
|
argenx SE
XBRU:ARGX
|
NL |
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
|