Loading market dashboard

Estimates, scoring, valuation assumptions, and peer comparison in one research surface.
Change the assumptions to see how revenue growth, margins, and exit multiples can move fair value.
| Year | Revenue | Margin | Profit | Free cash flow | Present value |
|---|---|---|---|---|---|
| 2026 | $1.23B | 54.8% | $674.25M | $724.69M | N/A |
| 2027 | $1.25B | 54.8% | $687.73M | $739.19M | $671.99M |
| 2028 | $1.28B | 54.8% | $701.49M | $753.97M | $623.12M |
| 2029 | $1.31B | 54.8% | $715.52M | $769.05M | $577.80M |
| 2030 | $1.33B | 54.8% | $729.83M | $784.43M | $535.78M |
| 2031 | $1.36B | 54.8% | $744.43M | $800.12M | $496.81M |
Projects EPS forward, applies an exit P/E, then discounts the result back to today.
| Base EPS | $4.52 | 2025-12-31 |
| EPS growth | +3.2% | Forecast years: 5 |
| Future EPS | $5.291 | EPS × (1 + G)^5 |
| Base P/E | 8.7 | P/E |
| Future price | $46.032 | Future EPS × P/E |
| Fair value today | $28.582 | PV @ 10.0% |
| 30% safety price | $20.007 | Margin of safety |
| 50% safety price | $14.291 | Margin of safety |
| Discount rate \\ Terminal growth | 1.5% | 2.5% | 3.5% |
|---|---|---|---|
| 9.0% | $70.044 | $78.306 | $89.572 |
| 10.0% | $61.646 | $67.737 | $75.702 |
| 11.0% | $55.016 | $59.654 | $65.529 |