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.)
Updated
AAPLApple Inc.
TechnologyPrice$270.96
IV (Exit)$204.28
IV (Perp.)$126.47
Upside (Exit)-24.6%
Upside (Perp.)-53.3%
Updated2026-02-06
AMZNAmazon.com, Inc.
Consumer CyclicalPrice$207.98
IV (Exit)$209.11
IV (Perp.)$86.29
Upside (Exit)+0.5%
Upside (Perp.)-58.5%
Updated2026-02-06
AXPAmerican Express Company
FinancialsPrice$335.32
IV (Exit)$231.32
IV (Perp.)$181.24
Upside (Exit)-31.0%
Upside (Perp.)-46.0%
Updated2026-02-27
BABAAlibaba Group Holding Ltd.
TechnologyPrice$147.24
IV (Exit)$222.12
IV (Perp.)$152.15
Upside (Exit)+50.9%
Upside (Perp.)+3.3%
Updated
CRWDCrowdStrike Holdings, Inc.
TechnologyPrice$384.15
IV (Exit)$143.91
IV (Perp.)$72.00
Upside (Exit)-62.5%
Upside (Perp.)-81.3%
Updated2026-02-19
FTNTFortinet, Inc.
TechnologyPrice$79.51
IV (Exit)$97.48
IV (Perp.)$50.71
Upside (Exit)+22.6%
Upside (Perp.)-36.2%
Updated2026-02-19
GOOGLAlphabet Inc.
Communication ServicesPrice$304.70
IV (Exit)$292.42
IV (Perp.)$160.66
Upside (Exit)-4.0%
Upside (Perp.)-47.3%
Updated2026-02-09
HOODRobinhood Markets, Inc.
Financial ServicesPrice$78.38
IV (Exit)$53.83
IV (Perp.)$26.60
Upside (Exit)-31.3%
Upside (Perp.)-66.1%
Updated2026-02-24
MAMastercard Incorporated
FinancialsPrice$515.94
IV (Exit)$618.60
IV (Perp.)$362.48
Upside (Exit)+19.9%
Upside (Perp.)-29.7%
Updated2026-02-19
MELIMercadoLibre, Inc.
Consumer CyclicalPrice$1740.88
IV (Exit)$2937.03
IV (Perp.)$1256.33
Upside (Exit)+68.7%
Upside (Perp.)-27.8%
Updated
METAMeta Platforms, Inc.
Communication ServicesPrice$652.04
IV (Exit)$837.39
IV (Perp.)$399.55
Upside (Exit)+28.4%
Upside (Perp.)-38.7%
Updated2026-02-19
MSFTMicrosoft Corporation
TechnologyPrice$401.70
IV (Exit)$543.31
IV (Perp.)$317.24
Upside (Exit)+35.3%
Upside (Perp.)-21.0%
Updated2026-01-29
NFLXNetflix, Inc.
Communication ServicesPrice$83.74
IV (Exit)$87.79
IV (Perp.)$53.91
Upside (Exit)+4.8%
Upside (Perp.)-35.6%
Updated2026-02-19
NVDANVIDIA Corporation
TechnologyPrice$186.81
IV (Exit)$164.16
IV (Perp.)$91.77
Upside (Exit)-12.1%
Upside (Perp.)-50.9%
Updated2026-02-19
PANWPalo Alto Networks, Inc.
TechnologyPrice$150.56
IV (Exit)$125.79
IV (Perp.)$64.63
Upside (Exit)-16.5%
Upside (Perp.)-57.1%
Updated2026-02-19
PDDPDD Holdings Inc.
Consumer DiscretionaryPrice$106.12
IV (Exit)$250.47
IV (Perp.)$183.16
Upside (Exit)+136.0%
Upside (Perp.)+72.6%
Updated2026-02-19
SESea Limited
TechnologyPrice$107.47
IV (Exit)$124.82
IV (Perp.)$70.35
Upside (Exit)+16.1%
Upside (Perp.)-34.5%
Updated2026-02-19
SFMSprouts Farmers Market, Inc.
Consumer StaplesPrice$73.87
IV (Exit)$164.66
IV (Perp.)$103.17
Upside (Exit)+122.9%
Upside (Perp.)+39.7%
Updated2026-03-02
SOFISoFi Technologies, Inc.
Financial ServicesPrice$19.46
IV (Exit)$25.89
IV (Perp.)$15.21
Upside (Exit)+33.1%
Upside (Perp.)-21.8%
Updated2026-02-20
UNHUnitedHealth Group Incorporated
HealthcarePrice$288.91
IV (Exit)$813.10
IV (Perp.)$553.79
Upside (Exit)+181.4%
Upside (Perp.)+91.7%
Updated2026-02-19
VVisa Inc.
FinancialsPrice$317.59
IV (Exit)$369.26
IV (Perp.)$221.24
Upside (Exit)+16.3%
Upside (Perp.)-30.3%
Updated2026-02-19
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.