Pulling SEC filings & building this page… the first lookup of a new ticker takes a few seconds, then it's cached.
Assumptions
49.7%
Market is pricing 49.7%— you agree
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%
14.22%
14.2% derived for this companybeta 2.12 (1254d vs the S&P 500) · cost of equity 14.2% = 4.7% risk-free + 2.12 × 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
$172.33
-0.2%
At the market's assumptions
Current price $172.73Enterprise value 412.1B
Bear $126.10(44.7% growth)Bull $233.89(54.7%)
market $172.73
Today's market price is inside the range · band = your growth ±5pts, same model · the market itself prices 49.7%
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 · Software · trailing P/E for context