Income Statement
Balance Sheet
Cash Flow
Custom Metrics
Valuation
| Date ↓ | Value | Value 2 |
|---|
Values auto-filled from the first selected metric's start and end values.
—
DCF
Future P/E
Book Value
Inputs
$
to
%
Manual overrides active — edit growth rates to reset
LowHigh
to
%
%
%
Results
Current Price
—
Median Output
Median of Monte Carlo scenarios based on your inputs — half of outcomes landed above this value, half below. This is a model output, not a prediction of future value.
—
Model Entry Price w/ MOS
—
Model vs Current Price
—
Model output based on your selected assumptions. Not investment advice or a price target. Disclaimer
Scenario Distribution
Monte Carlo scenarios · x-axis shows middle 95% of outcomes · red = model output below current price · muted green = model output above current price but below M.O.S. threshold · green = model output above current price and meets margin of safety
i
Current Stock Price
—
i
Current Price / (1 − MOS)
—
Inputs
yrs
to
$
to
%
%
Results
Current Price
—
Median Output
Median of Monte Carlo scenarios based on your inputs — half of outcomes landed above this value, half below. This is a model output, not a prediction of future value.
—
Model Entry Price w/ MOS
—
Model vs Current Price
—
Model output based on your selected assumptions. Not investment advice or a price target. Disclaimer
Scenario Distribution
Monte Carlo scenarios · x-axis shows middle 95% of outcomes · red = model output below current price · muted green = model output above current price but below M.O.S. threshold · green = model output above current price and meets margin of safety
i
Current Stock Price
—
i
Current Price / (1 − MOS)
—
Inputs
yrs
$
%
—
%
$
This model assumes $0 in share buybacks.
%
%
Results
Current Price
—
Est. Value
Median of Monte Carlo trials sampling ROE from your low/high range. PV of dividends + PV of terminal book value at P/B = 1. I-beam on chart shows p10/p90 range.
—
Model Entry Price w/ MOS
—
Model vs Current Price
—
PV of Book Value: —
PV of Dividends: —
Model output based on your selected assumptions. Not investment advice or a price target. Disclaimer
Value Waterfall
Book value compounds at ROE × retention rate each year · discount bar shows the time-value cost of waiting · dashed line = current stock price