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%
10.22%
10.2% derived for this companybeta 1.23 (1254d vs the S&P 500) · cost of equity 10.2% = 4.7% risk-free + 1.23 × 4.5% premium · treated as all-equityeffective tax rate unusable; US statutory 21% assumed; no market cap; capital structure assumed all-equity
Fair value DCF model
$-354.00
-344.5%
Overvalued
Current price $144.76Enterprise value -1.02T
Bear $-509.29(13.0% growth)Bull $-245.04(23.0%)
market $144.76
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
34% the 10 forecast years66% terminal value
Same industry · Software · trailing P/E for context