Pulling SEC filings & building this page… the first lookup of a new ticker takes a few seconds, then it's cached.
Assumptions
-3.3%
Market is pricing -3.3%— you agree
Actually grew +7.4%/yrFCF, 2020–2025 — the market is pricing 10.7pts SLOWER than history
10 yrs
3.00%
8.90%
8.9% derived for this companybeta 0.93 (1254d vs the S&P 500) · cost of equity 8.9% = 4.7% risk-free + 0.93 × 4.5% premium · treated as all-equityno market cap; capital structure assumed all-equity
Fair value DCF model
$186.24
-0.4%
At the market's assumptions
Current price $186.93Enterprise value 117.8B
Bear $129.04(-8.3% growth)Bull $271.79(1.7%)
market $186.93
Today's market price is inside the range · band = your growth ±5pts, same model · the market itself prices -3.3%
Y1
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Y10
Present value of each projected year, Y1–Y10
51% the 10 forecast years49% terminal value
Same industry · Platform Services · trailing P/E for context