Research / Stock / RDDT
R
RDDT
Reddit, Inc. · NYSE · Internet
162.45
+9.75 +6.39%
close 2026-08-25
Assumptions
27.3%
Market is pricing 27.3%— 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%
13.92%
13.9% derived for this company beta 2.05 (579d vs the S&P 500) · cost of equity 13.9% = 4.7% risk-free + 2.05 × 4.5% premium · treated as all-equity effective tax rate unusable; US statutory 21% assumed; cost of debt not derivable; risk-free + 1.5pts assumed; no debt figure; treated as all-equity
Fair value
$162.50
+0.0%
At the market's assumptionsCurrent price $162.45Enterprise value 32.8B
Bear $116.00 (22.3% growth)Bull $226.87 (32.3%)
Today's market price is inside the range · band = your growth ±5pts, same model · the market itself prices 27.3%
Y1
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Y10
Present value of each projected year, Y1–Y10
40% the 10 forecast years60% terminal value
Same industry · Data Processing · trailing P/E for context
ADPP/E 26112.3Bthis P/E: 62