Pulling SEC filings & building this page… the first lookup of a new ticker takes a few seconds, then it's cached.
Assumptions
6.7%
Market is pricing 6.7%— you agree
Actually grew +20.0%/yrFCF, 2020–2025 — the market is pricing 13.3pts SLOWER than history
10 yrs
3.00%
7.38%
7.4% derived for this companybeta 0.89 (1254d vs the S&P 500) · cost of equity 8.7% = 4.7% risk-free + 0.89 × 4.5% premium · 23% debt at 3.8%, taxed at 19%
Fair value DCF model
$600.88
+0.3%
At the market's assumptions
Current price $599.37Enterprise value 544.4B
Bear $400.82(1.7% growth)Bull $897.52(11.7%)
market $599.37
Today's market price is inside the range · band = your growth ±5pts, same model · the market itself prices 6.7%
Y1
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Y10
Present value of each projected year, Y1–Y10
30% the 10 forecast years70% terminal value
Same industry · Platform Services · trailing P/E for context