An independent two-stage DCF analysis by a frontier AI model.
Applying our 3.0% growth rate to the base FCF, here is how the cash generation looks over the next five years, and what those future dollars are worth today.
Applying our 3.0% growth rate to the base FCF, here is how the cash generation looks over the next five years, and what those future dollars are worth today.
Intrinsic value per share under varying discount rate and terminal growth rate assumptions.
| WACC ↓ / Terminal → | 1.0% | 1.5% | 2.0% | 2.5% | 3.0% |
|---|---|---|---|---|---|
| 1.0% | $65.52 | $56.16 | $49.14 | $43.68 | $39.31 |
| 1.5% | $71.48 | $60.48 | $52.42 | $46.25 | $41.38 |
| 2.0% | $78.62 | $65.52 | $56.16 | $49.14 | $43.68 |
| 2.5% | $87.36 | $71.48 | $60.48 | $52.42 | $46.25 |
| 3.0% | $98.28 | $78.62 | $65.52 | $56.16 | $49.14 |
■ 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.