MARKET PRICE
217.27
DCF (FCFF)
121.50
-44.08% vs marketCOMPARABLES
n/a
DIVIDEND (DDM)
n/a
ASSET-BASED
n/a
QUALITY SCORE
…
Composite signal
Watch
Value
57
Quality
55
Momentum
50
Low-vol
64
Composite 56 (64th percentile in Consumer Discretionary)
MOS
Value
Band
Trend
Assumptions
Inputs from statements
| Revenue (latest FY) | 86.29B |
| Operating margin | 11.8 % |
| Net debt | 38.84B |
| Diluted shares | 560.00M |
| Beta | 1.00 (default) |
| Market price | 217.27 |
INTRINSIC VALUE / SHARE
121.50
MARKET PRICE
217.27
UPSIDE
-44.08%
MARGIN OF SAFETY
-78.8 %
Confidence 90 / 100
b673a96f