MARKET PRICE
177.58
DCF (FCFF)
107.00
-39.75% vs marketCOMPARABLES
n/a
DIVIDEND (DDM)
n/a
ASSET-BASED
n/a
QUALITY SCORE
…
Composite signal
Watch
Value
46
Quality
31
Momentum
42
Low-vol
92
Composite 47 (25th percentile in Energy)
MOS
Value
Band
Trend
Assumptions
Inputs from statements
| Revenue (latest FY) | 184.43B |
| Operating margin | 0.0 % |
| Net debt | 0 |
| Diluted shares | 1.86B |
| Beta | 1.00 (default) |
| Market price | 177.58 |
INTRINSIC VALUE / SHARE
107.00
MARKET PRICE
177.58
UPSIDE
-39.75%
MARGIN OF SAFETY
-66.0 %
Confidence 40 / 100
dad5f9a8