Given higher cyclicality in semi industry and the higher risk of paradigm shift in technology generally, however, you might demand a higher discount -- say on the order of 14% to 15%.
But certainly nothing crooked or wrong with that analyst's modeled number.
Market Data 
Markets 
AI
