Intrinsic Value Analysis
| Method |
Value |
Upside |
Confidence |
| DCF |
$25.55 |
-54.8% |
HIGH |
| Graham |
$20.66 |
-63.4% |
HIGH |
| DDM |
$1,664.38 |
+2845.8% |
MEDIUM |
| Asset-Based (Net-Net) |
$-1.84 |
-103.3% |
LOW |
| P/E Based |
$19.03 |
-66.3% |
MEDIUM |
| P/B Based |
$13.74 |
-75.7% |
MEDIUM |
+1727.8%
Upside Potential
Intrinsic Value Analysis
| Method |
Value |
Upside |
Confidence |
| DCF |
$170.61 |
+60.9% |
HIGH |
| Graham |
$133.60 |
+26.0% |
HIGH |
| DDM |
$11,841.81 |
+11065.2% |
MEDIUM |
| Asset-Based (Net-Net) |
$19.37 |
-81.7% |
LOW |
| P/E Based |
$123.09 |
+16.1% |
MEDIUM |
| P/B Based |
$51.51 |
-51.4% |
MEDIUM |
+1067.6%
Upside Potential
Intrinsic Value Analysis
| Method |
Value |
Upside |
Confidence |
| DCF |
$1,428.17 |
-3.8% |
HIGH |
| Graham |
$1,121.00 |
-24.5% |
HIGH |
| DDM |
$106,478.19 |
+7068.8% |
MEDIUM |
| Asset-Based (Net-Net) |
$102.66 |
-93.1% |
LOW |
| P/E Based |
$1,032.86 |
-30.5% |
MEDIUM |
| P/B Based |
$279.22 |
-81.2% |
MEDIUM |
Intrinsic Value Analysis
| Method |
Value |
Upside |
Confidence |
| DCF |
$76.60 |
-47.9% |
HIGH |
| Graham |
$110.91 |
-24.6% |
HIGH |
| DDM |
$2,121.18 |
+1342.0% |
MEDIUM |
| Asset-Based (Net-Net) |
$-1.38 |
-100.9% |
LOW |
| P/E Based |
$102.19 |
-30.5% |
MEDIUM |
| P/B Based |
$79.31 |
-46.1% |
MEDIUM |
Intrinsic Value Analysis
| Method |
Value |
Upside |
Confidence |
| DCF |
$161.89 |
+100.5% |
HIGH |
| Graham |
$95.46 |
+18.2% |
HIGH |
| Asset-Based (Net-Net) |
$6.27 |
-92.2% |
LOW |
| P/E Based |
$87.95 |
+8.9% |
MEDIUM |
| P/B Based |
$42.41 |
-47.5% |
MEDIUM |