Empress Royalty Corp
XTSX:EMPR
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Empress Royalty Corp
XTSX:EMPR
|
CA |
|
K
|
Kroger Co
DUS:KOG
|
US |
|
Tarsus Pharmaceuticals Inc
NASDAQ:TARS
|
US |
|
TNG Ltd
ASX:TNG
|
AU |
|
Walt Disney Co
NYSE:DIS
|
US |
|
Jupiter Wagons Ltd
NSE:JWL
|
IN |
|
Savills PLC
LSE:SVS
|
UK |
|
Philip Morris International Inc
NYSE:PM
|
US |
|
Apogee Enterprises Inc
NASDAQ:APOG
|
US |
|
Digi Power X Inc
NASDAQ:DGXX
|
CA |
|
S
|
SeaStar Medical Holding Corp
NASDAQ:ICU
|
US |
|
I
|
International Consolidated Airlines Group SA
OTC:ICAGY
|
UK |
|
Storebrand ASA
OSE:STB
|
NO |
|
STMicroelectronics NV
MIL:STMMI
|
NL |
|
Pieris Pharmaceuticals Inc
NASDAQ:PIRS
|
US |
|
Virgin Galactic Holdings Inc
NYSE:SPCE
|
US |
|
Aero Energy Ltd
F:J5B
|
CA |
|
Telo Genomics Corp
XTSX:TELO
|
CA |
|
Technip Energies NV
PAR:TE
|
FR |
|
Inseego Corp
NASDAQ:INSG
|
US |
|
Mhp Se
LSE:MHPC
|
UA |
|
Premier Foods PLC
LSE:PFD
|
UK |
|
Pc Partner Group Ltd
HKEX:1263
|
HK |
|
Uni-Select Inc
TSX:UNS
|
CA |
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
|