Built from annual filings

Company valuations, with the source of every number

Each page takes one company’s latest annual filing from SEC EDGAR and shows what it supports: free cash flow, net cash, six years of history, and a two-stage DCF value per share across nine combinations of growth and discount rate. The middle column below is one cell from that grid — 6% growth for five years, 3% for five more, discounted at 10% — and it is there to be clicked through, not to be used on its own.