Ticker Valuation

Key Valuation Ratios trailing twelve months unless noted

Intrinsic Value Estimates graham · discounted cash flow

Trailing EPS —

Book value / share —

Formula √(22.5 × EPS × BVPS)

Intrinsic value / share

—

Growth rate (Y1–5) free cash flow annual growth

Terminal growth perpetual growth after Y5

Discount rate (WACC) cost of capital

Projection years explicit forecast period

Free cash flow (TTM) —

Enterprise value —

– Net debt —

= Equity value —

Fair value / share

—

Peers with Better Fair Value graham gap · click to switch

Peer Comparison recommended by financial modeling prep

Symbol	Name	P/E	Fwd P/E	P/B	P/S	EV/EBITDA	Market cap