DocuSign Inc
SWB:DS3
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
D
|
DocuSign Inc
SWB:DS3
|
US |
|
African Rainbow Minerals Ltd
OTC:AFBOF
|
ZA |
|
V
|
Veolia Environnement SA
F:VVDH
|
FR |
|
L
|
Longfor Group Holdings Ltd
F:RLF
|
CN |
|
Cyclerion Therapeutics Inc
NASDAQ:CYCN
|
US |
|
W
|
Walgreens Boots Alliance Inc
F:W8A
|
US |
|
T
|
TMX Group Ltd
F:9TX
|
CA |
|
X
|
Xiaomi Corp
XBER:3CP
|
CN |
|
S
|
Starbucks Corp
SWB:SRB
|
US |
|
PagerDuty Inc
NYSE:PD
|
US |
|
M
|
Micron Technology Inc
MIL:MU
|
US |
|
J
|
Jervois Global Ltd
F:IHS
|
AU |
|
Palo Alto Networks Inc
BMV:PANW
|
US |
|
F
|
Financiera Independencia SAB de CV SOFOM ENR
BMV:FINDEP
|
MX |
|
Allreal Holding AG
LSE:0QPD
|
CH |
|
Acumen Pharmaceuticals Inc
NASDAQ:ABOS
|
US |
|
Bellevue Gold Ltd
ASX:BGL
|
AU |
|
H
|
Halliburton Co
F:HAL
|
US |
|
B
|
Breville Group Ltd
OTC:BVILF
|
AU |
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
|