â ī¸ Please exercise caution when making investment decisions. This tool is for educational purposes only and should not be considered as financial advice.
đ Search Companies
đ§ Modify Valuation Assumptions
Adjust key assumptions and re-evaluate intrinsic value
đ Analyzing stock data...
đī¸ Cache Management
Clear cached data to force fresh data retrieval from SEC EDGAR
Stable Tech:
âĸ MSFT (8.39% discount rate)
âĸ V (9.86% discount rate)
âĸ HD (9.00% discount rate)
đ¯ Key Methodological Features:
Earnings-Based Risk Premium: Uses actual earnings volatility rather than stock price volatility
Company-Specific Beta: Real beta values from financial data providers
Historical Growth Rates: 5-year CAGR from SEC EDGAR filings
Conservative Terminal Growth: Capped at 5% to avoid unrealistic assumptions
Defensive Stock Adjustments: Lower risk premiums for stable, established companies
â ī¸ Important Note: This methodology works best for stable, established companies with predictable cash flows.
High-growth or speculative stocks (like TSLA) may show extreme valuations that reflect their inherent risk and uncertainty.