Pulling SEC filings & building this page… the first lookup of a new ticker takes a few seconds, then it's cached.
Assumptions
22.1%
Market is pricing 22.1%— you agree
Actually grew +11.3%/yrFCF, 2020–2025 — the market is pricing 10.8pts FASTER than history
10 yrs
3.00%
10.28%
10.3% derived for this companybeta 1.26 (1232d vs the S&P 500) · cost of equity 10.4% = 4.7% risk-free + 1.26 × 4.5% premium · 1% debt at 1.5%, taxed at 17%
Fair value DCF model
$348.08
+0.3%
At the market's assumptions
Current price $346.96Enterprise value 4.21T
Bear $241.83(17.1% growth)Bull $498.19(27.1%)
market $346.96
Today's market price is inside the range · band = your growth ±5pts, same model · the market itself prices 22.1%
Y1
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Y10
Present value of each projected year, Y1–Y10
32% the 10 forecast years68% terminal value
Same industry · Internet Services · trailing P/E for context