Pulling SEC filings & building this page… the first lookup of a new ticker takes a few seconds, then it's cached.
Assumptions
-1.1%
Market is pricing -1.1%— you agree
Actually grew +63.0%/yrFCF, 2020–2025 — the market is pricing 64.1pts SLOWER than history
10 yrs
3.00%
11.27%
11.3% derived for this companybeta 1.61 (1254d vs the S&P 500) · cost of equity 11.9% = 4.7% risk-free + 1.61 × 4.5% premium · 9% debt at 6.2%, taxed at 30%cost of debt not derivable; risk-free + 1.5pts assumed
Fair value DCF model
$1990.57
-0.3%
At the market's assumptions
Current price $1997.00Enterprise value 100.9B
Bear $1423.11(-6.1% growth)Bull $2819.77(3.9%)
market $1997.00
Today's market price is inside the range · band = your growth ±5pts, same model · the market itself prices -1.1%
Y1
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Y10
Present value of each projected year, Y1–Y10
59% the 10 forecast years41% terminal value
Same industry · Platform Services · trailing P/E for context