An independent two-stage DCF analysis by a frontier AI model.
"> Mathematically derived using the 4-year CAGR of Operating Cash Flow (from $4,820M in FY2021 to $5,464M in FY2025).
"> Mathematically derived using the 4-year CAGR of Operating Cash Flow (from $4,820M in FY2021 to $5,464M in FY2025).
Intrinsic value per share under varying discount rate and terminal growth rate assumptions.
| WACC ↓ / Terminal → | 3.2% | 3.7% | 4.2% | 4.7% | 5.2% |
|---|---|---|---|---|---|
| 3.2% | $3.20 | $3.20 | $3.20 | $3.20 | $3.20 |
| 3.7% | $3.20 | $3.20 | $3.20 | $3.20 | $3.20 |
| 4.2% | $3.20 | $3.20 | $3.20 | $3.20 | $3.20 |
| 4.7% | $3.20 | $3.20 | $3.20 | $3.20 | $3.20 |
| 5.2% | $3.20 | $3.20 | $3.20 | $3.20 | $3.20 |
■ Undervalued vs current price ■ Overvalued vs current price
Disclaimer: The numbers presented on this page are for educational and entertainment purposes only. They are the result of a deterministic mathematical model fed with assumptions generated by an Artificial Intelligence (Gemini 3.1). This does not constitute investment advice. Always conduct your own due diligence before investing in the stock market.