Pulling SEC filings & building this page… the first lookup of a new ticker takes a few seconds, then it's cached.
Assumptions
24.3%
Market is pricing 24.3%— you agree
Actually grew +71.6%/yrFCF, 2020–2025 — the market is pricing 47.3pts SLOWER than history
10 yrs
3.00%
12.55%
12.6% derived for this companybeta 1.75 (1254d vs the S&P 500) · cost of equity 12.6% = 4.7% risk-free + 1.75 × 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
$232.83
-0.3%
At the market's assumptions
Current price $233.50Enterprise value 102.4B
Bear $164.55(19.3% growth)Bull $328.21(29.3%)
market $233.50
Today's market price is inside the range · band = your growth ±5pts, same model · the market itself prices 24.3%
Y1
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Y10
Present value of each projected year, Y1–Y10
38% the 10 forecast years62% terminal value
Same industry · Platform Services · trailing P/E for context