Key Stats
Terminal assumption: 2% growth rate
WACC: 8.1%
Implied equity value: 11.2 bn, compared to 8.5bn at the time of pitch.
Implied upside/downside: 48.7% upside
Welcome! I'm passionate about apply mathematical models to finance & investments. I'm currently working at CMC's Student Investment Fund as an Analyst, building models, presentations and memos. In my free time, I enjoy playing golf, tennis, poker and coding!
Welcome! I'm passionate about apply mathematical models to finance & investments. I'm currently working at CMC's Student Investment Fund as an Analyst, building models, presentations and memos. In my free time, I enjoy playing golf, tennis, poker and coding!
Welcome! I'm passionate about apply mathematical models to finance & investments. I'm currently working at CMC's Student Investment Fund as an Analyst, building models, presentations and memos. In my free time, I enjoy playing golf, tennis, poker and coding!
03:27
Feb 7, 2026