Pulling SEC filings & building this page… the first lookup of a new ticker takes a few seconds, then it's cached.
Assumptions
30.8%
Market is pricing 30.8%— 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%
13.15%
13.2% derived for this companybeta 1.88 (597d vs the S&P 500) · cost of equity 13.2% = 4.7% risk-free + 1.88 × 4.5% premium · treated as all-equityeffective tax rate unusable; US statutory 21% assumed; cost of debt not derivable; risk-free + 1.5pts assumed; no debt figure; treated as all-equity
Fair value DCF model
$927.88
+0.1%
At the market's assumptions
Current price $926.73Enterprise value 250.1B
Bear $661.22(25.8% growth)Bull $1295.36(35.8%)
market $926.73
Today's market price is inside the range · band = your growth ±5pts, same model · the market itself prices 30.8%
Y1
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Y10
Present value of each projected year, Y1–Y10
36% the 10 forecast years64% terminal value
Same industry · SIC 3600 · trailing P/E for context