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 | $6.00B | 3.6% | $216.13M | $90.05M | N/A |
| 2027 | $6.60B | 3.6% | $237.74M | $99.06M | $90.05M |
| 2028 | $7.26B | 3.6% | $261.51M | $108.96M | $90.05M |
| 2029 | $7.99B | 3.6% | $287.66M | $119.86M | $90.05M |
| 2030 | $8.79B | 3.6% | $316.43M | $131.85M | $90.05M |
| 2031 | $9.67B | 3.6% | $348.07M | $145.03M | $90.05M |
Projects EPS forward, applies an exit P/E, then discounts the result back to today.
| Base EPS | $2.07 | 2023-12-31 |
| EPS growth | -15.5% | Forecast years: 5 |
| Future EPS | $0.892 | EPS × (1 + G)^5 |
| Base P/E | 4 | P/E |
| Future price | $3.567 | Future EPS × P/E |
| Fair value today | $2.215 | PV @ 10.0% |
| 30% safety price | $1.55 | Margin of safety |
| 50% safety price | $1.107 | Margin of safety |
| Discount rate \\ Terminal growth | 1.5% | 2.5% | 3.5% |
|---|---|---|---|
| 9.0% | N/A | N/A | N/A |
| 10.0% | N/A | N/A | N/A |
| 11.0% | N/A | N/A | N/A |