VALUATION
確定性估值（SEC EDGAR + Finnhub）
RISK-ONDCF FV $12.37 · +724.5% VS SPOT
判定: strong-buy · DCF $12.37 (+724.5%) · method: DCF only
⚠ Comparables dropped — no sector classification for REI; a peer set cannot be validated and is not published. · CapEx rejected: newest observation 2013-12-31 is 4383 days behind OCF 2025-12-31. FCF0 falls back to the OCF proxy.