Key Stats
Terminal assumption: 18.0x exit multiple
WACC: 8.9%
Implied equity value: $24,338m on 243.0m shares
Implied value / share: $100.16 vs market $72.96
Implied upside: +37.3%
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!
13:49
Feb 2, 2026