MARKET PRICE
512.48
DCF (FCFF)
37.99
-92.59% vs marketCOMPARABLES
n/a
DIVIDEND (DDM)
n/a
ASSET-BASED
n/a
QUALITY SCORE
…
Composite signal
Watch
Value
7
Quality
54
Momentum
94
Low-vol
6
Composite 43 (19th percentile in Technology)
MOS
Value
Band
Trend
Assumptions
Inputs from statements
| Revenue (latest FY) | 34.64B |
| Operating margin | 10.7 % |
| Net debt | -5.54B |
| Diluted shares | 1.64B |
| Beta | 1.00 (default) |
| Market price | 512.48 |
INTRINSIC VALUE / SHARE
37.99
MARKET PRICE
512.48
UPSIDE
-92.59%
MARGIN OF SAFETY
-1,248.9 %
Confidence 40 / 100
d8ea8672