Based on the below compare the forecasted price with the actual price and explain why the stock is underpriced or overpriced. Discuss the rationale for the differences between the forecasted stock value and actual stock value based on the free cashflow valuation (figure 1) and company multiples (figure 2).

Figure 1:

Figure 2:

DCF VALUATION EnterpriseValue(+)CashandMarketableSecruitites()DebtEquityValueSharesOutstandingIntrinsicValueCurrentPriceUpsideBuY/SELL$124,785,770,364.84$15,959,000,000.00$57,635,000,000.00$83,109,770,364.841780000000$46.69$98.5952.64%sell INTRINSICVALUE = SECTOR AVG. PE RATIO x DIS EPS 46.69=26.991.73 DCF VALUATION EnterpriseValue(+)CashandMarketableSecruitites()DebtEquityValueSharesOutstandingIntrinsicValueCurrentPriceUpsideBuY/SELL$124,785,770,364.84$15,959,000,000.00$57,635,000,000.00$83,109,770,364.841780000000$46.69$98.5952.64%sell INTRINSICVALUE = SECTOR AVG. PE RATIO x DIS EPS 46.69=26.991.73