ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Apply to our Intrinsic Value Mastermind Community
2
3
Valuation Summary% Weighting
4
Bear Case Buy Target$57.14Bear Case Fair Value$71.4325.0%
5
Bull Case Buy Target$190.56Bull Case Fair Value$238.2025.0%
6
Base Case Buy Target$116.00Base Case Fair Value$145.0050.0%
7
Blended Price Target$119.93Blended Fair Value$149.91100.0%
8
Expected Return from Target Price (price only)14.56%
9
Expected Return from Current Price (price only)
10.81%
10
Total Return incl. Dividends (Current Price)
13.92%
11
Total Return incl. Dividends (Buy Target)0.00%
12
Current Price$144.00
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100