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 | $7.61B | 3.5% | $266.18M | $517.14M | N/A |
| 2027 | $8.37B | 3.5% | $292.79M | $568.85M | $517.14M |
| 2028 | $9.20B | 3.5% | $322.07M | $625.74M | $517.14M |
| 2029 | $10.12B | 3.5% | $354.28M | $688.31M | $517.14M |
| 2030 | $11.13B | 3.5% | $389.71M | $757.14M | $517.14M |
| 2031 | $12.25B | 3.5% | $428.68M | $832.86M | $517.14M |
Projects EPS forward, applies an exit P/E, then discounts the result back to today.
| Base EPS | $2.45 | 2022-12-31 |
| EPS growth | -40.0% | Forecast years: 5 |
| Future EPS | $0.191 | EPS × (1 + G)^5 |
| Base P/E | 19.4 | P/E |
| Future price | $3.696 | Future EPS × P/E |
| Fair value today | $2.295 | PV @ 10.0% |
| 30% safety price | $1.606 | Margin of safety |
| 50% safety price | $1.147 | Margin of safety |
| Discount rate \\ Terminal growth | 1.5% | 2.5% | 3.5% |
|---|---|---|---|
| 9.0% | $114.76 | $129.28 | $149.08 |
| 10.0% | $100.09 | $110.80 | $124.80 |
| 11.0% | $88.532 | $96.684 | $107.01 |