MARKET PRICE
155.02
DCF (FCFF)
205.65
+32.66% vs marketCOMPARABLES
n/a
DIVIDEND (DDM)
n/a
ASSET-BASED
n/a
QUALITY SCORE
…
Composite signal
Watch
Value
73
Quality
60
Momentum
16
Low-vol
44
Composite 50 (69th percentile in Technology)
MOS
Value
Band
Trend
Assumptions
Inputs from statements
| Revenue (latest FY) | 41.53B |
| Operating margin | 20.1 % |
| Net debt | 7.11B |
| Diluted shares | 956.00M |
| Beta | 1.00 (default) |
| Market price | 155.02 |
INTRINSIC VALUE / SHARE
205.65
MARKET PRICE
155.02
UPSIDE
+32.66%
MARGIN OF SAFETY
24.6 %
Confidence 90 / 100
f8f4095b