VALUATION
確定性估值（SEC EDGAR + Finnhub）
RISK-ONDCF FV $31.04 · +132.5% VS SPOT
判定: strong-buy · DCF $31.04 (+132.5%) · method: DCF only
⚠ Cohort refused: no sector classification for DV, so its peer set cannot be validated and is not published. · LTD excluded from net debt: newest observation 2020-12-31, balance sheet 2025-12-31.