Pulling SEC filings & building this page… the first lookup of a new ticker takes a few seconds, then it's cached.
Assumptions
-10.9%
Market is pricing -10.9%— 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%
10.75%
10.8% derived for this companybeta 1.34 (1254d vs the S&P 500) · cost of equity 10.8% = 4.7% risk-free + 1.34 × 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
$216.78
+0.2%
At the market's assumptions
Current price $216.24Enterprise value 134.8B
Bear $159.79(-15.9% growth)Bull $300.50(-5.9%)
market $216.24
Today's market price is inside the range · band = your growth ±5pts, same model · the market itself prices -10.9%