Pulling SEC filings & building this page… the first lookup of a new ticker takes a few seconds, then it's cached.
Assumptions
18.0%
Market-implied growth can't be solved here (base FCF is not positive).
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%
9.86%
9.9% derived for this companybeta 1.15 (1232d vs the S&P 500) · cost of equity 9.9% = 4.7% risk-free + 1.15 × 4.5% premium · treated as all-equitycost of debt not derivable; risk-free + 1.5pts assumed; no debt figure; treated as all-equity