Pulling SEC filings & building this page… the first lookup of a new ticker takes a few seconds, then it's cached.
Assumptions
20.1%
Market is pricing 20.1%— you agree
No trailing FCF growth rate — the series crosses zero or is too short, and a CAGR through a negative is not a number worth printing.
10 yrs
3.00%
10.06%
10.1% derived for this companybeta 1.19 (1254d vs the S&P 500) · cost of equity 10.1% = 4.7% risk-free + 1.19 × 4.5% premium · treated as all-equitycost of debt not derivable; risk-free + 1.5pts assumed; no debt figure; treated as all-equity
Fair value DCF model
$1180.62
+0.3%
At the market's assumptions
Current price $1176.64Enterprise value 183.3B
Bear $817.40(15.1% growth)Bull $1696.30(25.1%)
market $1176.64
Today's market price is inside the range · band = your growth ±5pts, same model · the market itself prices 20.1%
Y1
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Y10
Present value of each projected year, Y1–Y10
32% the 10 forecast years68% terminal value
Same industry · Capital Markets · trailing P/E for context