Pulling SEC filings & building this page… the first lookup of a new ticker takes a few seconds, then it's cached.
Assumptions
14.9%
Market is pricing 14.9%— you agree
Actually grew +27.3%/yrFCF, 2020–2025 — the market is pricing 12.4pts SLOWER than history
10 yrs
3.00%
11.28%
11.3% derived for this companybeta 1.46 (1254d vs the S&P 500) · cost of equity 11.3% = 4.7% risk-free + 1.46 × 4.5% premium · treated as all-equitycost of debt not derivable; risk-free + 1.5pts assumed; no debt figure; treated as all-equity
Fair value DCF model
$127.34
+0.3%
At the market's assumptions
Current price $127.00Enterprise value 133.2B
Bear $88.91(9.9% growth)Bull $182.22(19.9%)
market $127.00
Today's market price is inside the range · band = your growth ±5pts, same model · the market itself prices 14.9%
Y1
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Y10
Present value of each projected year, Y1–Y10
41% the 10 forecast years59% terminal value
Same industry · Software · trailing P/E for context