Pulling SEC filings & building this page… the first lookup of a new ticker takes a few seconds, then it's cached.
Assumptions
5.6%
Market is pricing 5.6%— 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%
10.36%
10.4% derived for this companybeta 1.37 (1232d vs the S&P 500) · cost of equity 10.8% = 4.7% risk-free + 1.37 × 4.5% premium · 7% debt at 4.2%, taxed at 21%effective tax rate unusable; US statutory 21% assumed
Fair value DCF model
$80.24
-0.1%
At the market's assumptions
Current price $80.35Enterprise value 165.1B
Bear $55.82(0.6% growth)Bull $115.85(10.6%)
market $80.35
Today's market price is inside the range · band = your growth ±5pts, same model · the market itself prices 5.6%
Y1
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Y10
Present value of each projected year, Y1–Y10
47% the 10 forecast years53% terminal value
Same industry · Platform Services · trailing P/E for context