Bruce Greenwald's no-growth value — sustainable earnings capitalised at the cost of equity (EPS ÷ r). The worth of the business assuming it never grows.
Sector lens · Telecommunication Services: Fair value blends a cash-flow (DCF), a dividend (DDM) and a book-value (Graham) lens; methods that don't fit the company are dropped automatically.
Reference metrics from the latest statements — use them to judge whether a fair value is realistic.
A fair value implying a price-to-book far above the company's ROE would justify is usually a model artifact, not an opportunity.
Drag to see how your view changes the value.
Cost of equity 12.0% = Rf 4.5% + β 1.00 × ERP 7.5% (CAPM). No-growth earnings are capitalised at the cost of equity.
Capitalises sustainable, no-growth earnings at the cost of equity — the value if the company never grows. A lower discount rate raises it; real growth is upside on top.
Fair value blends the valid methods by their median to exclude outliers. Your tweaks here are local — the company's stored defaults are unchanged.
This is not financial advice or a recommendation to buy or sell. Fair-value figures are model estimates from public data and assumptions that can be wrong — do your own due diligence before any decision to buy or sell a stock. hala@hajaris.com