An independent two-stage DCF analysis by a frontier AI model.
"> Derived from the 3-year historical revenue CAGR. Capped at logical bounds to prevent overextrapolation of near-term cycles in the financial sector.
"> A long-term mature growth rate constrained by typical macroeconomic GDP growth and inflation expectations, specifically set to 2.5%.
Intrinsic value per share under varying discount rate and terminal growth rate assumptions.
| WACC ↓ / Terminal → | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 1.5% | $61.14 | $53.40 | $47.40 | $42.61 | $38.70 |
| 2.0% | $65.92 | $57.01 | $50.22 | $44.88 | $40.56 |
| 2.5% | $71.50 | $61.14 | $53.40 | $47.40 | $42.61 |
| 3.0% | $78.12 | $65.92 | $57.01 | $50.22 | $44.88 |
| 3.5% | $86.09 | $71.50 | $61.14 | $53.40 | $47.40 |
■ Undervalued vs current price ■ Overvalued vs current price
Disclaimer: The numbers presented on this page are for educational and entertainment purposes only. They are the result of a deterministic mathematical model fed with assumptions generated by an Artificial Intelligence (Gemini 3.1). This does not constitute investment advice. Always conduct your own due diligence before investing in the stock market.