MARKET PRICE
183.53
DCF (FCFF)
-55.39
-130.18% vs marketCOMPARABLES
n/a
DIVIDEND (DDM)
n/a
ASSET-BASED
n/a
QUALITY SCORE
…
Composite signal
Watch
Value
75
Quality
25
Momentum
44
Low-vol
19
Composite 44 (31th percentile in Technology)
MOS
Value
Band
Trend
Assumptions
Inputs from statements
| Revenue (latest FY) | 57.40B |
| Operating margin | 30.8 % |
| Net debt | -10.79B |
| Diluted shares | 2.87B |
| Beta | 1.00 (default) |
| Market price | 183.53 |
INTRINSIC VALUE / SHARE
-55.39
MARKET PRICE
183.53
UPSIDE
-130.18%
MARGIN OF SAFETY
431.3 %
Confidence 15 / 100
5469c13c