Stock Calculator

Calculate fair value based on your own assumptions

Inputs

Price

Shares diluted

Revenue (latest / TTM)

Net income (latest / TTM)

Horizon (years)

Required return (e.g. 0.10)

Bear

Revenue CAGR (e.g. 0.06)

Target margin (e.g. 0.28)

Target P/E

Base

Revenue CAGR (e.g. 0.06)

Target margin (e.g. 0.28)

Target P/E

Bull

Revenue CAGR (e.g. 0.06)

Target margin (e.g. 0.28)

Target P/E