Watchlist
Interactive DCF valuations with adjustable assumptions. Click any company to explore the model and run your own scenarios.
Company
Price
IV (Exit Mult.)
IV (Perpetuity)
Upside (Exit)
Upside (Perp.)
Last Researched
AAPLApple Inc.
TechnologyPrice$260.48
IV (Exit)$204.28
IV (Perp.)$126.47
Upside (Exit)-21.6%
Upside (Perp.)-51.4%
Last Researched2026-02-06
AMZNAmazon.com, Inc.
Consumer CyclicalPrice$238.38
IV (Exit)$209.11
IV (Perp.)$86.29
Upside (Exit)-12.3%
Upside (Perp.)-63.8%
Last Researched2026-02-06
AXPAmerican Express Company
FinancialsPrice$313.50
IV (Exit)$231.32
IV (Perp.)$181.24
Upside (Exit)-26.2%
Upside (Perp.)-42.2%
Last Researched2026-02-27
BABAAlibaba Group Holding Ltd.
TechnologyPrice$127.33
IV (Exit)$222.12
IV (Perp.)$152.15
Upside (Exit)+74.4%
Upside (Perp.)+19.5%
Last Researched
CRWDCrowdStrike Holdings, Inc.
TechnologyPrice$379.02
IV (Exit)$143.91
IV (Perp.)$72.00
Upside (Exit)-62.0%
Upside (Perp.)-81.0%
Last Researched2026-02-19
FTNTFortinet, Inc.
TechnologyPrice$76.70
IV (Exit)$97.48
IV (Perp.)$50.71
Upside (Exit)+27.1%
Upside (Perp.)-33.9%
Last Researched2026-02-19
GOOGLAlphabet Inc.
Communication ServicesPrice$317.24
IV (Exit)$292.42
IV (Perp.)$160.66
Upside (Exit)-7.8%
Upside (Perp.)-49.4%
Last Researched2026-02-09
HOODRobinhood Markets, Inc.
Financial ServicesPrice$69.19
IV (Exit)$53.83
IV (Perp.)$26.60
Upside (Exit)-22.2%
Upside (Perp.)-61.6%
Last Researched2026-02-24
MAMastercard Incorporated
FinancialsPrice$498.66
IV (Exit)$618.60
IV (Perp.)$362.48
Upside (Exit)+24.1%
Upside (Perp.)-27.3%
Last Researched2026-02-19
MELIMercadoLibre, Inc.
Consumer CyclicalPrice$1773.96
IV (Exit)$2937.03
IV (Perp.)$1256.33
Upside (Exit)+65.6%
Upside (Perp.)-29.2%
Last Researched
METAMeta Platforms, Inc.
Communication ServicesPrice$629.86
IV (Exit)$837.39
IV (Perp.)$399.55
Upside (Exit)+32.9%
Upside (Perp.)-36.6%
Last Researched2026-02-19
MSFTMicrosoft Corporation
TechnologyPrice$370.87
IV (Exit)$543.31
IV (Perp.)$317.24
Upside (Exit)+46.5%
Upside (Perp.)-14.5%
Last Researched2026-01-29
NFLXNetflix, Inc.
Communication ServicesPrice$103.01
IV (Exit)$87.79
IV (Perp.)$53.91
Upside (Exit)-14.8%
Upside (Perp.)-47.7%
Last Researched2026-02-19
NVDANVIDIA Corporation
TechnologyPrice$188.63
IV (Exit)$164.16
IV (Perp.)$91.77
Upside (Exit)-13.0%
Upside (Perp.)-51.4%
Last Researched2026-02-19
PANWPalo Alto Networks, Inc.
TechnologyPrice$155.73
IV (Exit)$125.79
IV (Perp.)$64.63
Upside (Exit)-19.2%
Upside (Perp.)-58.5%
Last Researched2026-02-19
PDDPDD Holdings Inc.
Consumer DiscretionaryPrice$100.17
IV (Exit)$250.47
IV (Perp.)$183.16
Upside (Exit)+150.0%
Upside (Perp.)+82.9%
Last Researched2026-02-19
SESea Limited
TechnologyPrice$85.92
IV (Exit)$124.82
IV (Perp.)$70.35
Upside (Exit)+45.3%
Upside (Perp.)-18.1%
Last Researched2026-02-19
SFMSprouts Farmers Market, Inc.
Consumer StaplesPrice$77.17
IV (Exit)$164.66
IV (Perp.)$103.17
Upside (Exit)+113.4%
Upside (Perp.)+33.7%
Last Researched2026-03-02
SOFISoFi Technologies, Inc.
Financial ServicesPrice$16.22
IV (Exit)$25.89
IV (Perp.)$15.21
Upside (Exit)+59.6%
Upside (Perp.)-6.2%
Last Researched2026-02-20
UNHUnitedHealth Group Incorporated
HealthcarePrice$304.33
IV (Exit)$813.10
IV (Perp.)$553.79
Upside (Exit)+167.2%
Upside (Perp.)+82.0%
Last Researched2026-02-19
VVisa Inc.
FinancialsPrice$304.36
IV (Exit)$369.26
IV (Perp.)$221.24
Upside (Exit)+21.3%
Upside (Perp.)-27.3%
Last Researched2026-02-19
Disclaimer: This is not investment advice. All projections are estimates based on publicly available data. Past performance does not guarantee future results. Always do your own research before making investment decisions.