Research / Stock / GOLD
G
GOLD
Gold.com, Inc.
46.85
+1.05 +2.29%
close 2026-08-25
Assumptions
-7.5%
Market is pricing -7.5%— you agree
Actually grew +24.6%/yrFCF, 2020–2025 — the market is pricing 32.1pts SLOWER than history
10 yrs
3.00%
8.74%
8.7% derived for this company beta 0.98 (1232d vs the S&P 500) · cost of equity 9.1% = 4.7% risk-free + 0.98 × 4.5% premium · 9% debt at 6.2%, taxed at 26% cost of debt not derivable; risk-free + 1.5pts assumed
Fair value
$46.72
-0.3%
At the market's assumptionsCurrent price $46.85Enterprise value 1.2B
Bear $32.73 (-12.5% growth)Bull $67.78 (-2.5%)
Today's market price is inside the range · band = your growth ±5pts, same model · the market itself prices -7.5%
Y1
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Y10
Present value of each projected year, Y1–Y10
56% the 10 forecast years44% terminal value