🔍 Stock Lookup
Judging against the market price.
Enter a ticker and press Load data. Every number stays editable, and the results update as you change them.
📉 DCF — Discounted Cash Flow
EPS / FCFProjects EPS or FCF per share forward, discounts back to today, adds terminal value.
Historical CAGR or analyst estimate
Your required return (e.g. 9–12%)
P/E or P/FCF applied to year-N earnings
Bear · Base · Bull
🐻 Bear
⚖️ Base
Growth %—
Exit multiple ×—
Discount %—
Edit the inputs above
🐂 Bull
📖 Ben Graham Formula
V = EPS × (8.5 + 2g) × (4.4/Y)Classic Graham formula adjusted for bond yields. Good for stable earnings businesses.
US 10Y AAA corporate bond yield
💰 Dividend Discount (Gordon)
V = D₁ / (r − g)For dividend-paying stocks. Assumes dividends grow forever at a constant rate.
Must be greater than dividend growth
How far below the base case you'd want to buy. Graham suggested 33–50%.
📊 Valuation Results
Waiting for inputs
📏 Price vs Intrinsic Value Range
—
—
—
Undervalued ← → Overvalued
—
Load a ticker's data to see its bear, base and bull cases.
🐻 Bear
—
—
⚖️ Base
—
—
🐂 Bull
—
—
Reference models — not used for the headline
DCF
—
MOS buy: —
—
Graham
—
MOS buy: —
—
DDM
—
MOS buy: —
—
Load a ticker's data, or type the numbers in yourself. Results appear here and update as you edit.
🕘 Saved Valuations
Nothing saved yet. Press 💾 Save on a valuation you want to keep.