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%
10.96%
11.0% derived for this companybeta 1.57 (1254d vs the S&P 500) · cost of equity 11.8% = 4.7% risk-free + 1.57 × 4.5% premium · 8% debt at 2.3%, taxed at 21%effective tax rate unusable; US statutory 21% assumed
Fair value DCF model
$-37.83
-143.2%
Overvalued
Current price $87.48Enterprise value -189.0B
Bear $-54.15(13.0% growth)Bull $-26.35(23.0%)
market $87.48
Today's market price is above even the bull case · band = your growth ±5pts, same model
Y1
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Y10
Present value of each projected year, Y1–Y10
37% the 10 forecast years63% terminal value
Same industry · Semiconductors · trailing P/E for context