Stored locally in your browser.
Current Price: –
If set, overrides Low/Mid/High DARs
Desired Annual Return (per scenario)
Low
Mid
High
Scenario inputs (Low / Mid / High)
Low
Mid
High
Low
Mid
High
Low
Mid
High
Low
Mid
High
Low
Mid
High
Low
–
Mid
–
High
–
Summary Results
| Metric | Low | Mid | High |
|---|---|---|---|
| Multiple of Earnings Value | – | – | – |
| Discounted Cash Flow Value | – | – | – |
| Current Price Return | – | – | – |
Return = (blended fair value ÷ current price − 1). If "Discount Rate (global)" is empty, each scenario uses its own DAR.
Historical (auto)
| Metric | 1 Year | 5 Years | 10 Years |
|---|---|---|---|
| Rev. Growth CAGR | – | – | – |
| Profit Margin Avg | – | – | – |
| FCF Margin Avg | – | – | – |
| P/E (current) | – | – | – |
| P/FCF (last FY) | – | – | – |
Show raw snapshots
Projections
| Year | Revenue (Low) | Revenue (Mid) | Revenue (High) | FCF (Low) | FCF (Mid) | FCF (High) |
|---|