Pulling SEC filings & building this page… the first lookup of a new ticker takes a few seconds, then it's cached.
Assumptions
18.0%
Market-implied growth can't be solved here (base FCF is not positive).
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%
9.67%
9.7% derived for this companybeta 1.10 (1254d vs the S&P 500) · cost of equity 9.7% = 4.7% risk-free + 1.10 × 4.5% premium · treated as all-equitycost of debt not derivable; risk-free + 1.5pts assumed; no market cap; capital structure assumed all-equity
Fair value DCF model
$-2009.31
-1607.9%
Overvalued
Current price $133.25Enterprise value -3.51T
Bear $-2901.84(13.0% growth)Bull $-1384.36(23.0%)
market $133.25
Today's market price is above even the bull case · band = your growth ±5pts, same model