Stock Info

Ticker

Stock name (optional)

Currency

Current stock price *

Current EPS *

FCF Assumptions

FCF conversion ratio (e.g. 70 for 70%)

FCF per share = 1.092

Net cash per share (can be negative)

Growth & Valuation Assumptions

EPS Assumptions— EPS Exit Multiple & Reverse EPS

EPS growth rate (%)

Terminal P/E multiple

FCF Assumptions— DCF & Reverse DCF

FCF growth rate (%)

Terminal growth rate (%)

Shared Assumptions— all methods

Forecast years

Discount rate / required return (%)

Valuation Calculator

Results update live as you type

EPS Exit Multiple

ถ้า EPS โตตามที่คิด อีก 10 ปีราคาควรเท่าไหร่

$47.22

Current $29.00 · ▲ 62.8% upside

DCF

ธุรกิจจะสร้างเงินสดจริงให้เจ้าของเท่าไหร่

$48.82

Current $29.00 · ▲ 68.3% upside

Reverse EPS

ราคาวันนี้ require EPS โตปีละกี่ %

12.4%

Market expects 12.4% EPS growth / yr for 10 yrs

Reverse DCF

ราคาวันนี้ require FCF โตปีละกี่ %

11.0%

Market expects 11.0% FCF growth / yr for 10 yrs

Based on your assumptions, both EPS and DCF methods suggest the stock is undervalued at $29.00. The market is pricing in ~12.4% EPS growth and ~11.0% FCF growth annually — both lower than your assumed 18.0% EPS and 18.0% FCF growth, which is why both methods show the stock as cheap.

Loading dashboard...