Pulling SEC filings & building this page… the first lookup of a new ticker takes a few seconds, then it's cached.
Assumptions
6.1%
Market is pricing 6.1%— 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%
8.84%
8.8% derived for this companybeta 0.92 (1254d vs the S&P 500) · cost of equity 8.8% = 4.7% risk-free + 0.92 × 4.5% premium · treated as all-equitycost of debt not derivable; risk-free + 1.5pts assumed; no market cap; capital structure assumed all-equity
Fair value DCF model
$111.94
-0.3%
At the market's assumptions
Current price $112.27Enterprise value 196.1B
Bear $76.27(1.1% growth)Bull $164.42(11.1%)
market $112.27
Today's market price is inside the range · band = your growth ±5pts, same model · the market itself prices 6.1%
Y1
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Y10
Present value of each projected year, Y1–Y10
39% the 10 forecast years61% terminal value
Same industry · Capital Markets · trailing P/E for context