MARKET PRICE
567.58
DCF (FCFF)
83.88
-85.22% vs marketCOMPARABLES
n/a
DIVIDEND (DDM)
n/a
ASSET-BASED
n/a
QUALITY SCORE
…
Composite signal
Watch
Value
22
Quality
60
Momentum
57
Low-vol
7
Composite 40 (21th percentile in Communication Services)
MOS
Value
Band
Trend
Assumptions
Inputs from statements
| Revenue (latest FY) | 200.97B |
| Operating margin | 41.4 % |
| Net debt | 22.87B |
| Diluted shares | 2.57B |
| Beta | 1.00 (default) |
| Market price | 567.58 |
INTRINSIC VALUE / SHARE
83.88
MARKET PRICE
567.58
UPSIDE
-85.22%
MARGIN OF SAFETY
-576.6 %
Confidence 90 / 100
a89cdca9