{ "AAPL": { "ticker": "AAPL", "price": "343.46", "shares": "14594.180000", "cap": "5012517.06280000", "revenue": "466823", "op": "154859", "ni": "128930", "cfo": "146724", "capex": "10041", "sbc": "13706", "fcf": "136683", "economic_cash": "122977", "pe": "39.3876146788990825688073394495412844", "aggregate_pe": "38.8778179073916078492205072519972078", "ps": "10.7375109255542250488943346835952813", "pb": "46.6193923251488095238095238095238095", "p_fcf": "36.6725712985521242583203470804708706", "p_economic_cash": "40.7597929921855306276783463574489539", "gross_margin": "0.486529155590020200375731272880727813", "op_margin": "0.331729584874781234000895414321916444", "net_margin": "0.276186049102122217628523016218138352", "roe": "1.71422449744802307874780958502636150", "roa": "0.309325468330799576372405660703017449", "debt_to_assets": "0.719463766679016662057161344862314946", "current_ratio": "1.00329480465558576537240668068521222", "capex_cfo": "0.0684346119244295411793571603827594668", "sbc_revenue": "0.0293601643449444436113901842882634318", "eps_proxy": "8.48880855245036034912547330511203781", "reverse_growth": "0.239836633555890310776790321186848314", "scenarios": { "bear": { "rate": "0.0859", "terminal_growth": "0.02", "pv_explicit": "730961.573662271949028776500115389676", "terminal_pv": "809094.184615552429997845835085569065", "terminal_weight": "0.525366812381083102048877518322150026", "net_cash": "61079", "equity": "1601134.75827782437902662233520095874", "per_share": "109.710498176521351595404629461947073", "rows": [ { "year": 1, "revenue": "476159.46", "margin": "0.22", "core_cash": "104755.0812", "preferred": "0", "guarantee": "0", "cash": "104755.0812", "pv": "96468.4420296528225435122939497191270" }, { "year": 2, "revenue": "485682.6492", "margin": "0.22", "core_cash": "106850.182824", "preferred": "0", "guarantee": "0", "cash": "106850.182824", "pv": "90614.0628697355916699351135728091993" }, { "year": 3, "revenue": "495396.302184", "margin": "0.22", "core_cash": "108987.18648048", "preferred": "0", "guarantee": "0", "cash": "108987.18648048", "pv": "85114.9683461923782146917909975737944" }, { "year": 4, "revenue": "505304.22822768", "margin": "0.22", "core_cash": "111166.9302100896", "preferred": "0", "guarantee": "0", "cash": "111166.9302100896", "pv": "79949.5973046470446440608037733909847" }, { "year": 5, "revenue": "515410.3127922336", "margin": "0.22", "core_cash": "113390.268814291392", "preferred": "0", "guarantee": "0", "cash": "113390.268814291392", "pv": "75097.6970722349991131246153871063674" }, { "year": 6, "revenue": "520564.415920155936", "margin": "0.22", "core_cash": "114524.17150243430592", "preferred": "0", "guarantee": "0", "cash": "114524.17150243430592", "pv": "69848.6730297056350531870904696357225" }, { "year": 7, "revenue": "525770.06007935749536", "margin": "0.22", "core_cash": "115669.4132174586489792", "preferred": "0", "guarantee": "0", "cash": "115669.4132174586489792", "pv": "64966.5344506885453575089431571342478" }, { "year": 8, "revenue": "531027.7606801510703136", "margin": "0.22", "core_cash": "116826.107349633235468992", "preferred": "0", "guarantee": "0", "cash": "116826.107349633235468992", "pv": "60425.6375312601812423648886533802287" }, { "year": 9, "revenue": "536338.038286952581016736", "margin": "0.22", "core_cash": "117994.36842312956782368192", "preferred": "0", "guarantee": "0", "cash": "117994.36842312956782368192", "pv": "56202.1308652479814483732733584252979" }, { "year": 10, "revenue": "541701.41866982210682690336", "margin": "0.22", "core_cash": "119174.3121073608635019187392", "preferred": "0", "guarantee": "0", "cash": "119174.3121073608635019187392", "pv": "52273.8301629067697420176867962147074" } ] }, "base": { "rate": "0.0859", "terminal_growth": "0.025", "pv_explicit": "1035450.37503310447917600374353684353", "terminal_pv": "1470232.70843302577078437379775446473", "terminal_weight": "0.586759242672956793207781186652995354", "net_cash": "61079", "equity": "2566762.08346613024996037754129130826", "per_share": "175.875731522163646738657296353156413", "rows": [ { "year": 1, "revenue": "499500.61", "margin": "0.25", "core_cash": "124875.1525", "preferred": "0", "guarantee": "0", "cash": "124875.1525", "pv": "114996.917303619117782484575006906713" }, { "year": 2, "revenue": "534465.6527", "margin": "0.25", "core_cash": "133616.413175", "preferred": "0", "guarantee": "0", "cash": "133616.413175", "pv": "113313.105732454605421547559864987737" }, { "year": 3, "revenue": "571878.248389", "margin": "0.25", "core_cash": "142969.56209725", "preferred": "0", "guarantee": "0", "cash": "142969.56209725", "pv": "111653.948921379894834750795704518720" }, { "year": 4, "revenue": "611909.72577623", "margin": "0.25", "core_cash": "152977.4314440575", "preferred": "0", "guarantee": "0", "cash": "152977.4314440575", "pv": "110019.085869671689357384060598429902" }, { "year": 5, "revenue": "654743.4065805661", "margin": "0.25", "core_cash": "163685.851645141525", "preferred": "0", "guarantee": "0", "cash": "163685.851645141525", "pv": "108408.160862463125161065424846044751" }, { "year": 6, "revenue": "680933.142843788744", "margin": "0.25", "core_cash": "170233.28571094718600", "preferred": "0", "guarantee": "0", "cash": "170233.28571094718600", "pv": "103825.847036524219695651571820505149" }, { "year": 7, "revenue": "708170.46855754029376", "margin": "0.25", "core_cash": "177042.6171393850734400", "preferred": "0", "guarantee": "0", "cash": "177042.6171393850734400", "pv": "99437.2234257161695215743942290499629" }, { "year": 8, "revenue": "736497.2872998419055104", "margin": "0.25", "core_cash": "184124.321824960476377600", "preferred": "0", "guarantee": "0", "cash": "184124.321824960476377600", "pv": "95234.1029217651867597728796373625209" }, { "year": 9, "revenue": "765957.178791835581730816", "margin": "0.25", "core_cash": "191489.29469795889543270400", "preferred": "0", "guarantee": "0", "cash": "191489.29469795889543270400", "pv": "91208.6444779775248459009069185532938" }, { "year": 10, "revenue": "796595.46594350900500004864", "margin": "0.25", "core_cash": "199148.8664858772512500121600", "preferred": "0", "guarantee": "0", "cash": "199148.8664858772512500121600", "pv": "87353.3384815329457958715749104847825" } ] }, "bull": { "rate": "0.0859", "terminal_growth": "0.03", "pv_explicit": "1263589.66261251192263244002540004270", "terminal_pv": "2093885.91768512133962773670285874462", "terminal_weight": "0.623648889651641989335267637665120413", "net_cash": "61079", "equity": "3418554.58029763326226017672825878732", "per_share": "234.240949494773482460828681588056836", "rows": [ { "year": 1, "revenue": "513505.3", "margin": "0.27", "core_cash": "138646.431", "preferred": "0", "guarantee": "0", "cash": "138646.431", "pv": "127678.820333364029837001565521687080" }, { "year": 2, "revenue": "564855.83", "margin": "0.27", "core_cash": "152511.0741", "preferred": "0", "guarantee": "0", "cash": "152511.0741", "pv": "129336.681431716026172485239961189601" }, { "year": 3, "revenue": "621341.413", "margin": "0.27", "core_cash": "167762.18151", "preferred": "0", "guarantee": "0", "cash": "167762.18151", "pv": "131016.069228186415682598548629992229" }, { "year": 4, "revenue": "683475.5543", "margin": "0.27", "core_cash": "184538.399661", "preferred": "0", "guarantee": "0", "cash": "184538.399661", "pv": "132717.263238792759232763977799973710" }, { "year": 5, "revenue": "751823.10973", "margin": "0.27", "core_cash": "202992.2396271", "preferred": "0", "guarantee": "0", "cash": "202992.2396271", "pv": "134440.546608962183586002740197044922" }, { "year": 6, "revenue": "789414.2652165", "margin": "0.27", "core_cash": "213141.851608455", "preferred": "0", "guarantee": "0", "cash": "213141.851608455", "pv": "129995.924062446167018420551806701509" }, { "year": 7, "revenue": "828884.978477325", "margin": "0.27", "core_cash": "223798.94418887775", "preferred": "0", "guarantee": "0", "cash": "223798.94418887775", "pv": "125698.241334900520645862030939346702" }, { "year": 8, "revenue": "870329.22740119125", "margin": "0.27", "core_cash": "234988.8913983216375", "preferred": "0", "guarantee": "0", "cash": "234988.8913983216375", "pv": "121542.640576153924558573655480535995" }, { "year": 9, "revenue": "913845.6887712508125", "margin": "0.27", "core_cash": "246738.335968237719375", "preferred": "0", "guarantee": "0", "cash": "246738.335968237719375", "pv": "117524.424537214863971362315364732291" }, { "year": 10, "revenue": "959537.973209813353125", "margin": "0.27", "core_cash": "259075.25276664960534375", "preferred": "0", "guarantee": "0", "cash": "259075.25276664960534375", "pv": "113639.051260775031927369399698838664" } ] } }, "operating_bridge": { "rows": [ { "year": 1, "revenue": "499500.61", "operating_margin": "0.32", "tax_rate": "0.20", "nopat_margin": "0.256", "da_margin": "0.03", "working_capital_margin": "0", "cash_reinvestment_margin": "0.036", "economic_cash_margin": "0.25" }, { "year": 5, "revenue": "654743.4065805661", "operating_margin": "0.32", "tax_rate": "0.20", "nopat_margin": "0.256", "da_margin": "0.03", "working_capital_margin": "0", "cash_reinvestment_margin": "0.036", "economic_cash_margin": "0.25" }, { "year": 10, "revenue": "796595.46594350900500004864", "operating_margin": "0.32", "tax_rate": "0.20", "nopat_margin": "0.256", "da_margin": "0.03", "working_capital_margin": "0", "cash_reinvestment_margin": "0.036", "economic_cash_margin": "0.25" } ], "implied_terminal_incremental_roic": "1.06666666666666666666666666666666667" }, "sensitivity": [ { "rate": "0.0759", "growth": "0.02", "price": "198.493119376943235361192496170367953" }, { "rate": "0.0759", "growth": "0.03", "price": "226.024404198498725210507453434999254" }, { "rate": "0.0759", "growth": "0.04", "price": "268.893452151840003276710966278812340" }, { "rate": "0.0859", "growth": "0.02", "price": "167.778119972585315355528802371355906" }, { "rate": "0.0859", "growth": "0.03", "price": "185.421931899931303950610207863007099" }, { "rate": "0.0859", "growth": "0.04", "price": "210.753679307602342042459110300911536" }, { "rate": "0.0959", "growth": "0.02", "price": "145.216985714286343749323832982616963" }, { "rate": "0.0959", "growth": "0.03", "price": "157.182534107553852467295882202127464" }, { "rate": "0.0959", "growth": "0.04", "price": "173.429137382133528884005695006435996" } ], "investment_book_per_share": "0.0749613887179683956207200404544825403", "five_year": [ { "name": "bull", "growth": "0.12", "exit_ev_nopat": "30", "nopat_per_share": "14.9601811526879235421243262725278159", "future_price": "452.990596062817588929285509703183050", "price_cagr": "0.05692118773929701922429141788220783" }, { "name": "base", "growth": "0.07", "exit_ev_nopat": "25", "nopat_per_share": "11.9059931268202146335045888155415378", "future_price": "301.834989652685248503170441915887018", "price_cagr": "-0.025507090477757933073310591130515326" }, { "name": "bear", "growth": "0.02", "exit_ev_nopat": "18", "nopat_per_share": "9.37233056480042318239188498428825737", "future_price": "172.887111648587499948609651244537206", "price_cagr": "-0.128279437060712760320831118335506460" } ] }, "MSFT": { "ticker": "MSFT", "price": "529.05", "shares": "7425.545491", "cap": "3928484.84201355", "revenue": "331839", "op": "155237", "ni": "133749", "cfo": "182935", "capex": "115948", "sbc": "12405", "fcf": "66987", "economic_cash": "51481", "pe": "29.4735376044568245125348189415041783", "aggregate_pe": "29.3720688903360025121683152771235673", "ps": "11.8385266409721280500483668284921302", "pb": "8.88019955833591403002348622360060309", "p_fcf": "58.6454810935487482645886515294012271", "p_economic_cash": "76.3094120551960917620092849789242633", "gross_margin": "0.679440933705803115366186614593221412", "op_margin": "0.467808184089272207305349883527855376", "net_margin": "0.403053890591521792194407528952293130", "roe": "0.340386274504813797772139270562665900", "roa": "0.194207984875622468470914686516928166", "debt_to_assets": "0.416665348059537749084886652531198245", "current_ratio": "1.23032726195764845253961202428550274", "capex_cfo": "0.633820756006231721649766310438133763", "sbc_revenue": "0.0373825861336370950973212913491180964", "eps_proxy": "16.7246433478216233582293193441564494", "reverse_growth": "0.203672307977718097365072216404123646", "scenarios": { "bear": { "rate": "0.0859", "terminal_growth": "0.02", "pv_explicit": "467529.994341307709769613951094399916", "terminal_pv": "740924.158621343866061174363128009261", "terminal_weight": "0.613117309254050642823750040711690639", "net_cash": "32749", "equity": "1241203.15296265157583078831422240918", "per_share": "167.153127600797776303164299639789141", "rows": [ { "year": 1, "revenue": "365022.9", "margin": "0.09", "core_cash": "32852.061", "preferred": "0", "guarantee": "0", "cash": "32852.061", "pv": "30253.3023298646284188230960493599779" }, { "year": 2, "revenue": "401525.19", "margin": "0.1", "core_cash": "40152.519", "preferred": "0", "guarantee": "0", "cash": "40152.519", "pv": "34051.2555513103224777249855770389904" }, { "year": 3, "revenue": "441677.709", "margin": "0.12", "core_cash": "53001.32508", "preferred": "0", "guarantee": "0", "cash": "53001.32508", "pv": "41392.0778411728756520830472066410050" }, { "year": 4, "revenue": "485845.4799", "margin": "0.14", "core_cash": "68018.367186", "preferred": "0", "guarantee": "0", "cash": "68018.367186", "pv": "48917.7946675616451056020295747207751" }, { "year": 5, "revenue": "534430.02789", "margin": "0.16", "core_cash": "85508.8044624", "preferred": "0", "guarantee": "0", "cash": "85508.8044624", "pv": "56631.9699360033779655187744540463896" }, { "year": 6, "revenue": "561151.5292845", "margin": "0.16", "core_cash": "89784.244685520", "preferred": "0", "guarantee": "0", "cash": "89784.244685520", "pv": "54759.7093957118950767056940572324423" }, { "year": 7, "revenue": "589209.105748725", "margin": "0.16", "core_cash": "94273.45691979600", "preferred": "0", "guarantee": "0", "cash": "94273.45691979600", "pv": "52949.3460406091627502909832950493272" }, { "year": 8, "revenue": "618669.56103616125", "margin": "0.16", "core_cash": "98987.1297657858000", "preferred": "0", "guarantee": "0", "cash": "98987.1297657858000", "pv": "51198.8335414307218784469402889785372" }, { "year": 9, "revenue": "649603.0390879693125", "margin": "0.16", "core_cash": "103936.486254075090000", "preferred": "0", "guarantee": "0", "cash": "103936.486254075090000", "pv": "49506.1932208327267449758608559052068" }, { "year": 10, "revenue": "682083.191042367778125", "margin": "0.16", "core_cash": "109133.31056677884450000", "preferred": "0", "guarantee": "0", "cash": "109133.31056677884450000", "pv": "47869.5118168103536994425397354272650" } ] }, "base": { "rate": "0.0859", "terminal_growth": "0.03", "pv_explicit": "1025447.79387207215240498931592086798", "terminal_pv": "2234739.98278211219215988883025725953", "terminal_weight": "0.685463579363378561962610613779774104", "net_cash": "32749", "equity": "3292936.77665418434456487814617812751", "per_share": "443.460588941961185887626547997957381", "rows": [ { "year": 1, "revenue": "384933.24", "margin": "0.12", "core_cash": "46191.9888", "preferred": "0", "guarantee": "0", "cash": "46191.9888", "pv": "42537.9766092642048070724744451606962" }, { "year": 2, "revenue": "446522.5584", "margin": "0.16", "core_cash": "71443.609344", "preferred": "0", "guarantee": "0", "cash": "71443.609344", "pv": "60587.5959931810511418535412792907973" }, { "year": 3, "revenue": "517966.167744", "margin": "0.2", "core_cash": "103593.2335488", "preferred": "0", "guarantee": "0", "cash": "103593.2335488", "pv": "80902.4902754512608487776359286966167" }, { "year": 4, "revenue": "600840.75458304", "margin": "0.24", "core_cash": "144201.7810999296", "preferred": "0", "guarantee": "0", "cash": "144201.7810999296", "pv": "103707.769097917078093285264953260605" }, { "year": 5, "revenue": "696975.2753163264", "margin": "0.27", "core_cash": "188183.324335408128", "preferred": "0", "guarantee": "0", "cash": "188183.324335408128", "pv": "124632.690554177904882343927400317791" }, { "year": 6, "revenue": "752733.297341632512", "margin": "0.27", "core_cash": "203237.99028224077824", "preferred": "0", "guarantee": "0", "cash": "203237.99028224077824", "pv": "123955.526106006204321697616348046058" }, { "year": 7, "revenue": "812951.96112896311296", "margin": "0.27", "core_cash": "219497.0295048200404992", "preferred": "0", "guarantee": "0", "cash": "219497.0295048200404992", "pv": "123282.040882665715689689129437231552" }, { "year": 8, "revenue": "877988.1180192801619968", "margin": "0.27", "core_cash": "237056.791865205643739136", "preferred": "0", "guarantee": "0", "cash": "237056.791865205643739136", "pv": "122612.214893893519610336365956543030" }, { "year": 9, "revenue": "948227.167460822574956544", "margin": "0.27", "core_cash": "256021.33521442209523826688", "preferred": "0", "guarantee": "0", "cash": "256021.33521442209523826688", "pv": "121946.028258039415396595704238941405" }, { "year": 10, "revenue": "1024085.34085768838095306752", "margin": "0.27", "core_cash": "276503.0420315758628573282304", "preferred": "0", "guarantee": "0", "cash": "276503.0420315758628573282304", "pv": "121283.461201475797613337655933379425" } ] }, "bull": { "rate": "0.0859", "terminal_growth": "0.03", "pv_explicit": "1454494.30594104041795640124658876614", "terminal_pv": "3331853.22327940644007189078152065907", "terminal_weight": "0.696116026456203834340605240544537952", "net_cash": "32749", "equity": "4819096.52922044685802829202810942521", "per_share": "648.988890454088103307034474150449348", "rows": [ { "year": 1, "revenue": "398206.8", "margin": "0.16", "core_cash": "63713.088", "preferred": "0", "guarantee": "0", "cash": "63713.088", "pv": "58673.0711851920066304447923381526844" }, { "year": 2, "revenue": "477848.16", "margin": "0.21", "core_cash": "100348.1136", "preferred": "0", "guarantee": "0", "cash": "100348.1136", "pv": "85099.9973447623265889589722189800884" }, { "year": 3, "revenue": "573417.792", "margin": "0.26", "core_cash": "149088.62592", "preferred": "0", "guarantee": "0", "cash": "149088.62592", "pv": "116432.711823704918438316249993736982" }, { "year": 4, "revenue": "688101.3504", "margin": "0.29", "core_cash": "199549.391616", "preferred": "0", "guarantee": "0", "cash": "199549.391616", "pv": "143512.944649419877225321976799891156" }, { "year": 5, "revenue": "825721.62048", "margin": "0.31", "core_cash": "255973.7023488", "preferred": "0", "guarantee": "0", "cash": "255973.7023488", "pv": "169529.852591951993826254958923503815" }, { "year": 6, "revenue": "908293.782528", "margin": "0.31", "core_cash": "281571.07258368", "preferred": "0", "guarantee": "0", "cash": "281571.07258368", "pv": "171731.133484802645924008154356620496" }, { "year": 7, "revenue": "999123.1607808", "margin": "0.31", "core_cash": "309728.179842048", "preferred": "0", "guarantee": "0", "cash": "309728.179842048", "pv": "173960.997175875228397098231690102722" }, { "year": 8, "revenue": "1099035.47685888", "margin": "0.31", "core_cash": "340700.9978262528", "preferred": "0", "guarantee": "0", "cash": "340700.9978262528", "pv": "176219.814801973249136023625434306100" }, { "year": 9, "revenue": "1208939.024544768", "margin": "0.31", "core_cash": "374771.09760887808", "preferred": "0", "guarantee": "0", "cash": "374771.09760887808", "pv": "178507.962318970967906460989020846036" }, { "year": 10, "revenue": "1329832.9269992448", "margin": "0.31", "core_cash": "412248.207369765888", "preferred": "0", "guarantee": "0", "cash": "412248.207369765888", "pv": "180825.820564387203883513295812626060" } ] } }, "operating_bridge": { "rows": [ { "year": 1, "revenue": "384933.24", "operating_margin": "0.47", "tax_rate": "0.20", "nopat_margin": "0.376", "da_margin": "0.12", "working_capital_margin": "0", "cash_reinvestment_margin": "0.376", "economic_cash_margin": "0.12" }, { "year": 5, "revenue": "696975.2753163264", "operating_margin": "0.49", "tax_rate": "0.20", "nopat_margin": "0.392", "da_margin": "0.12", "working_capital_margin": "0", "cash_reinvestment_margin": "0.242", "economic_cash_margin": "0.27" }, { "year": 10, "revenue": "1024085.34085768838095306752", "operating_margin": "0.49", "tax_rate": "0.20", "nopat_margin": "0.392", "da_margin": "0.12", "working_capital_margin": "0", "cash_reinvestment_margin": "0.242", "economic_cash_margin": "0.27" } ], "implied_terminal_incremental_roic": "0.0963934426229508196721311475409836066" }, "sensitivity": [ { "rate": "0.0759", "growth": "0.02", "price": "477.601793687655457283516175626868147" }, { "rate": "0.0759", "growth": "0.03", "price": "552.729458446202145055922790066186751" }, { "rate": "0.0759", "growth": "0.04", "price": "669.710975437922475041369301129081178" }, { "rate": "0.0859", "growth": "0.02", "price": "395.313966067947224161906940968791917" }, { "rate": "0.0859", "growth": "0.03", "price": "443.460588941961185887626547997957381" }, { "rate": "0.0859", "growth": "0.04", "price": "512.586132458247026360936397741356164" }, { "rate": "0.0959", "growth": "0.02", "price": "335.205061533833286436566442022448543" }, { "rate": "0.0959", "growth": "0.03", "price": "367.856778087132121710939225225008636" }, { "rate": "0.0959", "growth": "0.04", "price": "412.190683031593330965409605280005253" } ], "investment_book_per_share": "3.88496710914567878983585907709039446", "five_year": [ { "name": "bull", "growth": "0.20", "exit_ev_nopat": "30", "nopat_per_share": "41.6162645352515018347491799104513762", "future_price": "1252.89825177639599218502720502692292", "price_cagr": "0.18818432010798373907888258151218504" }, { "name": "base", "growth": "0.15", "exit_ev_nopat": "25", "nopat_per_share": "33.6392316060150846094924287361018606", "future_price": "845.391105869228052379862526115928148", "price_cagr": "0.09827776471280297820820341912967143" }, { "name": "bear", "growth": "0.08", "exit_ev_nopat": "18", "nopat_per_share": "24.5739880454206593184010432453224331", "future_price": "446.742100536422804873770586129185428", "price_cagr": "-0.033254781738747894625894581647329535" } ] }, "GOOGL": { "ticker": "GOOGL", "price": "340.59", "shares": "12230", "cap": "4165415.70", "revenue": "445866", "op": "147628", "ni": "244119", "cfo": "185675", "capex": "132402", "sbc": "28147", "fcf": "53273", "economic_cash": "25126", "pe": "17.0893125940792774711490215755143001", "aggregate_pe": "17.0630540842785690585329286126847972", "ps": "9.34230396576549905128446663347283713", "pb": "6.69189309462340370499488318068557346", "p_fcf": "78.1899968088900568768419274304056464", "p_economic_cash": "165.781091299848762238318872880681366", "gross_margin": "0.608965473931629682460649612215329269", "op_margin": "0.331103963971237995272122117407472200", "net_margin": "0.547516518415846913646701026765889303", "roe": "0.357047824742114867447649689538312336", "roa": "0.252827016164898994487999946439006941", "debt_to_assets": "0.305323417026127379788998278710128061", "current_ratio": "2.72398125460903489782810381330732450", "capex_cfo": "0.713084690992325299582604012387235761", "sbc_revenue": "0.0631288324294743263671147833654057497", "eps_proxy": "9.61354497354497354497354497354497354", "reverse_growth": "0.250031528997866002612313541739359446", "scenarios": { "bear": { "rate": "0.0909", "terminal_growth": "0.02", "pv_explicit": "239308.692915905907085934455452606446", "terminal_pv": "411961.172418935388427797750973776209", "terminal_weight": "0.632550643514161846680056061895134985", "net_cash": "55247", "equity": "706516.865334841295513732206426382655", "per_share": "57.5105303487864302412480428511503993", "rows": [ { "year": 1, "revenue": "481535.28", "margin": "0.0", "core_cash": "0.000", "preferred": "1203.125", "guarantee": "0", "cash": "-1203.125", "pv": "-1102.87377394811623430195251627096892" }, { "year": 2, "revenue": "520058.1024", "margin": "0.01", "core_cash": "5200.581024", "preferred": "1203.125", "guarantee": "0", "cash": "3997.456024", "pv": "3359.02944820198187690614413872827435" }, { "year": 3, "revenue": "561662.750592", "margin": "0.03", "core_cash": "16849.88251776", "preferred": "1203.125", "guarantee": "0", "cash": "15646.75751776", "pv": "12052.2887214540016929620467621270139" }, { "year": 4, "revenue": "606595.77063936", "margin": "0.06", "core_cash": "36395.7462383616", "preferred": "0", "guarantee": "0", "cash": "36395.7462383616", "pv": "25698.6826477267992776571370310450830" }, { "year": 5, "revenue": "655123.4322905088", "margin": "0.09", "core_cash": "58961.108906145792", "preferred": "0", "guarantee": "0", "cash": "58961.108906145792", "pv": "38162.8617557222612794981776425823032" }, { "year": 6, "revenue": "674777.135259224064", "margin": "0.09", "core_cash": "60729.94217333016576", "preferred": "0", "guarantee": "0", "cash": "60729.94217333016576", "pv": "36032.4022443798048564333330019798077" }, { "year": 7, "revenue": "695020.44931700078592", "margin": "0.09", "core_cash": "62551.8404385300707328", "preferred": "0", "guarantee": "0", "cash": "62551.8404385300707328", "pv": "34020.8766263738188671063644624064552" }, { "year": 8, "revenue": "715871.0627965108094976", "margin": "0.09", "core_cash": "64428.395651685972854784", "preferred": "0", "guarantee": "0", "cash": "64428.395651685972854784", "pv": "32121.6453617792954744885465178097432" }, { "year": 9, "revenue": "737347.194680406133782528", "margin": "0.09", "core_cash": "66361.24752123655204042752", "preferred": "0", "guarantee": "0", "cash": "66361.24752123655204042752", "pv": "30328.4395660763354466249912121588005" }, { "year": 10, "revenue": "759467.61052081831779600384", "margin": "0.09", "core_cash": "68352.0849468736486016403456", "preferred": "0", "guarantee": "0", "cash": "68352.0849468736486016403456", "pv": "28635.3403181397245485596672000399345" } ] }, "base": { "rate": "0.0909", "terminal_growth": "0.03", "pv_explicit": "992158.730605971794936186738069274672", "terminal_pv": "2123898.11843399150817015892929673432", "terminal_weight": "0.681598000719515307106878051313700461", "net_cash": "55247", "equity": "3171303.84903996330310634566736600899", "per_share": "258.144391456244469117325654649247781", "rows": [ { "year": 1, "revenue": "526121.88", "margin": "0.03", "core_cash": "15783.6564", "preferred": "1203.125", "guarantee": "0", "cash": "14580.5314", "pv": "13365.5984966541387844898707489229077" }, { "year": 2, "revenue": "620823.8184", "margin": "0.07", "core_cash": "43457.667288", "preferred": "1203.125", "guarantee": "0", "cash": "42254.542288", "pv": "35506.1446613897631167887684852533120" }, { "year": 3, "revenue": "732572.105712", "margin": "0.12", "core_cash": "87908.65268544", "preferred": "1203.125", "guarantee": "0", "cash": "86705.52768544", "pv": "66787.0037753706489814272797429514214" }, { "year": 4, "revenue": "864435.08474016", "margin": "0.17", "core_cash": "146953.9644058272", "preferred": "0", "guarantee": "0", "cash": "146953.9644058272", "pv": "103762.765856142480926318000291853994" }, { "year": 5, "revenue": "1020033.3999933888", "margin": "0.2", "core_cash": "204006.67999867776", "preferred": "0", "guarantee": "0", "cash": "204006.67999867776", "pv": "132044.306331251721452934425805339049" }, { "year": 6, "revenue": "1101636.071992859904", "margin": "0.2", "core_cash": "220327.2143985719808", "preferred": "0", "guarantee": "0", "cash": "220327.2143985719808", "pv": "130724.952642544558776394884837992642" }, { "year": 7, "revenue": "1189766.95775228869632", "margin": "0.2", "core_cash": "237953.391550457739264", "preferred": "0", "guarantee": "0", "cash": "237953.391550457739264", "pv": "129418.781605965829570544023856478186" }, { "year": 8, "revenue": "1284948.3143724717920256", "margin": "0.2", "core_cash": "256989.66287449435840512", "preferred": "0", "guarantee": "0", "cash": "256989.66287449435840512", "pv": "128125.661503752035875137543097439216" }, { "year": 9, "revenue": "1387744.179522269535387648", "margin": "0.2", "core_cash": "277548.8359044539070775296", "preferred": "0", "guarantee": "0", "cash": "277548.8359044539070775296", "pv": "126845.461934230634105003709364042857" }, { "year": 10, "revenue": "1498763.71388405109821865984", "margin": "0.2", "core_cash": "299752.742776810219643731968", "preferred": "0", "guarantee": "0", "cash": "299752.742776810219643731968", "pv": "125578.053798669983347148231839001087" } ] }, "bull": { "rate": "0.0909", "terminal_growth": "0.03", "pv_explicit": "1910129.95264471288986667134471666011", "terminal_pv": "4325583.70019633894230251872808636058", "terminal_weight": "0.693679014305854295886655021354319910", "net_cash": "55247", "equity": "6290960.65284105183216919007280302069", "per_share": "512.084709225970845109417181343347228", "rows": [ { "year": 1, "revenue": "552873.84", "margin": "0.06", "core_cash": "33172.4304", "preferred": "1203.125", "guarantee": "0", "cash": "31969.3054", "pv": "29305.4408286735722797689980749839582" }, { "year": 2, "revenue": "685563.5616", "margin": "0.12", "core_cash": "82267.627392", "preferred": "1203.125", "guarantee": "0", "cash": "81064.502392", "pv": "68117.8352191343581268622283894410582" }, { "year": 3, "revenue": "850098.816384", "margin": "0.19", "core_cash": "161518.77511296", "preferred": "1203.125", "guarantee": "0", "cash": "160315.65011296", "pv": "123486.958849836163902371766951181920" }, { "year": 4, "revenue": "1054122.53231616", "margin": "0.25", "core_cash": "263530.6330790400", "preferred": "0", "guarantee": "0", "cash": "263530.6330790400", "pv": "186076.418466578771959173241934411864" }, { "year": 5, "revenue": "1307111.9400720384", "margin": "0.29", "core_cash": "379062.462620891136", "preferred": "0", "guarantee": "0", "cash": "379062.462620891136", "pv": "245350.004878840320456572363368281259" }, { "year": 6, "revenue": "1437823.13407924224", "margin": "0.29", "core_cash": "416968.7088829802496", "preferred": "0", "guarantee": "0", "cash": "416968.7088829802496", "pv": "247396.649891579752958318452383453465" }, { "year": 7, "revenue": "1581605.447487166464", "margin": "0.29", "core_cash": "458665.57977127827456", "preferred": "0", "guarantee": "0", "cash": "458665.57977127827456", "pv": "249460.367477071893165414151271242838" }, { "year": 8, "revenue": "1739765.9922358831104", "margin": "0.29", "core_cash": "504532.137748406102016", "preferred": "0", "guarantee": "0", "cash": "504532.137748406102016", "pv": "251541.300050214577396604240900510699" }, { "year": 9, "revenue": "1913742.59145947142144", "margin": "0.29", "core_cash": "554985.3515232467122176", "preferred": "0", "guarantee": "0", "cash": "554985.3515232467122176", "pv": "253639.591213893147984475813539794453" }, { "year": 10, "revenue": "2105116.850605418563584", "margin": "0.29", "core_cash": "610483.88667557138343936", "preferred": "0", "guarantee": "0", "cash": "610483.88667557138343936", "pv": "255755.385768890331637110087903358602" } ] } }, "operating_bridge": { "rows": [ { "year": 1, "revenue": "526121.88", "operating_margin": "0.33", "tax_rate": "0.20", "nopat_margin": "0.264", "da_margin": "0.10", "working_capital_margin": "0", "cash_reinvestment_margin": "0.334", "economic_cash_margin": "0.03" }, { "year": 5, "revenue": "1020033.3999933888", "operating_margin": "0.35", "tax_rate": "0.20", "nopat_margin": "0.280", "da_margin": "0.10", "working_capital_margin": "0", "cash_reinvestment_margin": "0.180", "economic_cash_margin": "0.2" }, { "year": 10, "revenue": "1498763.71388405109821865984", "operating_margin": "0.35", "tax_rate": "0.20", "nopat_margin": "0.280", "da_margin": "0.10", "working_capital_margin": "0", "cash_reinvestment_margin": "0.180", "economic_cash_margin": "0.2" } ], "implied_terminal_incremental_roic": "0.105" }, "sensitivity": [ { "rate": "0.0809", "growth": "0.02", "price": "278.002268899404843584707758231852665" }, { "rate": "0.0809", "growth": "0.03", "price": "317.084853645266492206761113793791998" }, { "rate": "0.0809", "growth": "0.04", "price": "375.278726775412565582874789923916822" }, { "rate": "0.0909", "growth": "0.02", "price": "232.318221706275192291982707597351665" }, { "rate": "0.0909", "growth": "0.03", "price": "258.144391456244469117325654649247781" }, { "rate": "0.0909", "growth": "0.04", "price": "294.118368573588707367164848086957695" }, { "rate": "0.1009", "growth": "0.02", "price": "198.250892554177310730471141863948702" }, { "rate": "0.1009", "growth": "0.03", "price": "216.159524149209590536187769235592844" }, { "rate": "0.1009", "growth": "0.04", "price": "239.949479749178579637706244676742451" } ], "investment_book_per_share": "18.9377289377289377289377289377289377", "five_year": [ { "name": "bull", "growth": "0.22", "exit_ev_nopat": "28", "nopat_per_share": "25.9826064772903280423280423280423280", "future_price": "732.010091661239482295482295482295482", "price_cagr": "0.16535175665741277340808404751444506" }, { "name": "base", "growth": "0.15", "exit_ev_nopat": "22", "nopat_per_share": "19.3362727798941798941798941798941799", "future_price": "429.895111454782254782254782254782255", "price_cagr": "0.04767389527774754337045862844191960" }, { "name": "bear", "growth": "0.05", "exit_ev_nopat": "16", "nopat_per_share": "12.26959020000", "future_price": "200.810553497110297110297110297110297", "price_cagr": "-0.100272638151579220401260878579017320" } ] }, "AMZN": { "ticker": "AMZN", "price": "250.00", "shares": "10786.313572", "cap": "2696578.39300000", "revenue": "775680", "op": "93712", "ni": "135281", "cfo": "161403", "capex": "173028", "sbc": "19314", "fcf": "-11625", "economic_cash": "-32846", "pe": "20.0964630225080385852090032154340836", "aggregate_pe": "19.9331642507077860157745729259836932", "ps": "3.47640572529909240924092409240924092", "pb": "4.88847103622058663572749356441028244", "p_fcf": null, "p_economic_cash": null, "gross_margin": "0.507696472772277227722772277227722772", "op_margin": "0.120812706270627062706270627062706271", "net_margin": "0.174403104372937293729372937293729373", "roe": "0.222858249585745335600077471002173492", "roa": "0.107655502392344497607655502392344498", "debt_to_assets": "0.496554222959252123549656882564304287", "current_ratio": "1.03311587655528569178610210797682303", "capex_cfo": "1.07202468355606773108306537053214624", "sbc_revenue": "0.0248994430693069306930693069306930693", "eps_proxy": "6.95043765412237358975233767661506290", "reverse_growth": "0.239719131467218377747228995991859526", "scenarios": { "bear": { "rate": "0.0959", "terminal_growth": "0.02", "pv_explicit": "121411.267222429109306407260769148046", "terminal_pv": "298316.438591707541085437834050623849", "terminal_weight": "0.710738020052952354273099925279993221", "net_cash": "-14248", "equity": "405479.705814136650391845094819771895", "per_share": "37.5920561837469868794432907498799252", "rows": [ { "year": 1, "revenue": "837734.40", "margin": "-0.04", "core_cash": "-33509.3760", "preferred": "0", "guarantee": "0", "cash": "-33509.3760", "pv": "-30577.0380509170544757733369833013961" }, { "year": 2, "revenue": "904753.1520", "margin": "-0.02", "core_cash": "-18095.063040", "preferred": "0", "guarantee": "0", "cash": "-18095.063040", "pv": "-15066.7036659323016852975654448241207" }, { "year": 3, "revenue": "977133.404160", "margin": "0.0", "core_cash": "0E-7", "preferred": "0", "guarantee": "0", "cash": "0E-7", "pv": "0E+5" }, { "year": 4, "revenue": "1055304.07649280", "margin": "0.02", "core_cash": "21106.0815298560", "preferred": "0", "guarantee": "0", "cash": "21106.0815298560", "pv": "14632.6809610288945611196755259015671" }, { "year": 5, "revenue": "1139728.4026122240", "margin": "0.04", "core_cash": "45589.136104488960", "preferred": "0", "guarantee": "0", "cash": "45589.136104488960", "pv": "28840.7618175220478620480875407860068" }, { "year": 6, "revenue": "1185317.538716712960", "margin": "0.04", "core_cash": "47412.70154866851840", "preferred": "0", "guarantee": "0", "cash": "47412.70154866851840", "pv": "27369.6434804479695013504982593461512" }, { "year": 7, "revenue": "1232730.24026538147840", "margin": "0.04", "core_cash": "49309.2096106152591360", "preferred": "0", "guarantee": "0", "cash": "49309.2096106152591360", "pv": "25973.5643942566733108901525592846037" }, { "year": 8, "revenue": "1282039.4498759967375360", "margin": "0.04", "core_cash": "51281.577995039869501440", "preferred": "0", "guarantee": "0", "cash": "51281.577995039869501440", "pv": "24648.6969340514100221970605544812372" }, { "year": 9, "revenue": "1333321.027871036607037440", "margin": "0.04", "core_cash": "53332.84111484146428149760", "preferred": "0", "guarantee": "0", "cash": "53332.84111484146428149760", "pv": "23391.4087155885267114562852237069867" }, { "year": 10, "revenue": "1386653.86898587807131893760", "margin": "0.04", "core_cash": "55466.1547594351228527575040", "preferred": "0", "guarantee": "0", "cash": "55466.1547594351228527575040", "pv": "22198.2526363829434984164035337670099" } ] }, "base": { "rate": "0.0959", "terminal_growth": "0.03", "pv_explicit": "548538.648776194231912546306359580496", "terminal_pv": "1235408.76475300036675032725736192574", "terminal_weight": "0.692514115261381663527884172836858066", "net_cash": "-14248", "equity": "1769699.41352919459866287356372150624", "per_share": "164.068975161553424812937893673309041", "rows": [ { "year": 1, "revenue": "884275.20", "margin": "-0.03", "core_cash": "-26528.2560", "preferred": "0", "guarantee": "0", "cash": "-26528.2560", "pv": "-24206.8217903093347933205584451136053" }, { "year": 2, "revenue": "1008073.7280", "margin": "0.0", "core_cash": "0.00000", "preferred": "0", "guarantee": "0", "cash": "0.00000", "pv": "0E+3" }, { "year": 3, "revenue": "1149204.049920", "margin": "0.03", "core_cash": "34476.12149760", "preferred": "0", "guarantee": "0", "cash": "34476.12149760", "pv": "26194.2291076410198769798545553752482" }, { "year": 4, "revenue": "1310092.61690880", "margin": "0.06", "core_cash": "78605.5570145280", "preferred": "0", "guarantee": "0", "cash": "78605.5570145280", "pv": "54496.6168130500276663145071505206367" }, { "year": 5, "revenue": "1493505.5832760320", "margin": "0.09", "core_cash": "134415.502494842880", "preferred": "0", "guarantee": "0", "cash": "134415.502494842880", "pv": "85034.4144085368622222810541357699506" }, { "year": 6, "revenue": "1612986.029938114560", "margin": "0.09", "core_cash": "145168.74269443031040", "preferred": "0", "guarantee": "0", "cash": "145168.74269443031040", "pv": "83800.6821436443208322506966572055357" }, { "year": 7, "revenue": "1742024.91233316372480", "margin": "0.09", "core_cash": "156782.2421099847352320", "preferred": "0", "guarantee": "0", "cash": "156782.2421099847352320", "pv": "82584.8496351271708174384089695975715" }, { "year": 8, "revenue": "1881386.9053198168227840", "margin": "0.09", "core_cash": "169324.821478783514050560", "preferred": "0", "guarantee": "0", "cash": "169324.821478783514050560", "pv": "81386.6571821674828751103948235837003" }, { "year": 9, "revenue": "2031897.857745402168606720", "margin": "0.09", "core_cash": "182870.80719708619517460480", "preferred": "0", "guarantee": "0", "cash": "182870.80719708619517460480", "pv": "80205.8488518486006981651851532716455" }, { "year": 10, "revenue": "2194449.68636503434209525760", "margin": "0.09", "core_cash": "197500.4717728530907885731840", "preferred": "0", "guarantee": "0", "cash": "197500.4717728530907885731840", "pv": "79042.1724244880817173267633593698123" } ] }, "bull": { "rate": "0.0959", "terminal_growth": "0.03", "pv_explicit": "1161325.64886859981593847003561762908", "terminal_pv": "2502802.80252792625837263574603527300", "terminal_weight": "0.683055421153158959952044153988492354", "net_cash": "-14248", "equity": "3649880.45139652607431110578165290208", "per_share": "338.380710613789865287916532457814409", "rows": [ { "year": 1, "revenue": "915302.40", "margin": "0.0", "core_cash": "0.000", "preferred": "0", "guarantee": "0", "cash": "0.000", "pv": "0E+1" }, { "year": 2, "revenue": "1080056.8320", "margin": "0.03", "core_cash": "32401.704960", "preferred": "0", "guarantee": "0", "cash": "32401.704960", "pv": "26979.0100108592295095271735151403108" }, { "year": 3, "revenue": "1274467.061760", "margin": "0.07", "core_cash": "89212.69432320", "preferred": "0", "guarantee": "0", "cash": "89212.69432320", "pv": "67781.9213096381165400415041625023474" }, { "year": 4, "revenue": "1503871.13287680", "margin": "0.11", "core_cash": "165425.8246164480", "preferred": "0", "guarantee": "0", "cash": "165425.8246164480", "pv": "114688.428115065602008751935660094178" }, { "year": 5, "revenue": "1774567.9367946240", "margin": "0.14", "core_cash": "248439.511151247360", "preferred": "0", "guarantee": "0", "cash": "248439.511151247360", "pv": "157168.689284928431192675341736949773" }, { "year": 6, "revenue": "1952024.73047408640", "margin": "0.14", "core_cash": "273283.4622663720960", "preferred": "0", "guarantee": "0", "cash": "273283.4622663720960", "pv": "157756.691498696299217029725258367324" }, { "year": 7, "revenue": "2147227.203521495040", "margin": "0.14", "core_cash": "300611.80849300930560", "preferred": "0", "guarantee": "0", "cash": "300611.80849300930560", "pv": "158346.893556497790983422481781370615" }, { "year": 8, "revenue": "2361949.9238736445440", "margin": "0.14", "core_cash": "330672.989342310236160", "preferred": "0", "guarantee": "0", "cash": "330672.989342310236160", "pv": "158939.303688427383960000666082222535" }, { "year": 9, "revenue": "2598144.91626100899840", "margin": "0.14", "core_cash": "363740.2882765412597760", "preferred": "0", "guarantee": "0", "cash": "363740.2882765412597760", "pv": "159533.930155370127161238007747463079" }, { "year": 10, "revenue": "2857959.407887109898240", "margin": "0.14", "core_cash": "400114.31710419538575360", "preferred": "0", "guarantee": "0", "cash": "400114.31710419538575360", "pv": "160130.781249116835365783199673518923" } ] } }, "operating_bridge": { "rows": [ { "year": 1, "revenue": "884275.20", "operating_margin": "0.12", "tax_rate": "0.20", "nopat_margin": "0.096", "da_margin": "0.09", "working_capital_margin": "0", "cash_reinvestment_margin": "0.216", "economic_cash_margin": "-0.03" }, { "year": 5, "revenue": "1493505.5832760320", "operating_margin": "0.15", "tax_rate": "0.20", "nopat_margin": "0.120", "da_margin": "0.09", "working_capital_margin": "0", "cash_reinvestment_margin": "0.120", "economic_cash_margin": "0.09" }, { "year": 10, "revenue": "2194449.68636503434209525760", "operating_margin": "0.15", "tax_rate": "0.20", "nopat_margin": "0.120", "da_margin": "0.09", "working_capital_margin": "0", "cash_reinvestment_margin": "0.120", "economic_cash_margin": "0.09" } ], "implied_terminal_incremental_roic": "0.12" }, "sensitivity": [ { "rate": "0.0859", "growth": "0.02", "price": "177.314967451451506419999933769374624" }, { "rate": "0.0859", "growth": "0.03", "price": "200.989934058046369941274850998060993" }, { "rate": "0.0859", "growth": "0.04", "price": "234.980790253571457219096573119421161" }, { "rate": "0.0959", "growth": "0.02", "price": "148.013263402285362013019480256972717" }, { "rate": "0.0959", "growth": "0.03", "price": "164.068975161553424812937893673309041" }, { "rate": "0.0959", "growth": "0.04", "price": "185.869127621811849974186687560606484" }, { "rate": "0.1059", "growth": "0.02", "price": "125.785239212191022608105778696587027" }, { "rate": "0.1059", "growth": "0.03", "price": "137.135802994347092902107673067124298" }, { "rate": "0.1059", "growth": "0.04", "price": "151.931150928902577549372661328568176" } ], "investment_book_per_share": "21.2845657107510614099917991889064284", "five_year": [ { "name": "bull", "growth": "0.22", "exit_ev_nopat": "32", "nopat_per_share": "18.7850045856091972327837309048704522", "future_price": "599.799213511946937861561364220276165", "price_cagr": "0.19127815130218600267367117403842139" }, { "name": "base", "growth": "0.16", "exit_ev_nopat": "25", "nopat_per_share": "14.5982937435048416187468872891766140", "future_price": "363.636410360073666881154157493837043", "price_cagr": "0.07781809541053686340818385076061353" }, { "name": "bear", "growth": "0.05", "exit_ev_nopat": "18", "nopat_per_share": "8.87071542926213753133784751793789219", "future_price": "158.351944499171101976563230587303753", "price_cagr": "-0.087281867738660860284668641312581667" } ] }, "META": { "ticker": "META", "price": "709.33", "shares": "2547.506225", "cap": "1807022.59057925", "revenue": "228247", "op": "86926", "ni": "68098", "cfo": "130301", "capex": "89325", "sbc": "25136", "fcf": "40976", "economic_cash": "12736", "pe": "26.7268274302938960060286360211002261", "aggregate_pe": "26.5356191162625921466122353079385591", "ps": "7.91696097026138350120702572213435445", "pb": "6.91760076938396989522281899234747589", "p_fcf": "44.0995360840308961343225302616165560", "p_economic_cash": "141.883055164828046482412060301507538", "gross_margin": "0.817474052232888055483752250851051712", "op_margin": "0.380841807340293629270045170363684955", "net_margin": "0.298352223687496440259893886885698388", "roe": "0.302380714214264279283785135540662199", "roa": "0.188320679048397772845851341354203169", "debt_to_assets": "0.419452124207700308474606405959693837", "current_ratio": "2.22556270951950194221252594050976427", "capex_cfo": "0.685528123345177703931665912003745175", "sbc_revenue": "0.110126310532011373643465193408894750", "eps_proxy": "27.2975976731911616820484903820009311", "reverse_growth": "0.205283377608010222319083632589168206", "scenarios": { "bear": { "rate": "0.0959", "terminal_growth": "0.02", "pv_explicit": "123073.154474616585923303438990320404", "terminal_pv": "240538.349617865014491415681983505326", "terminal_weight": "0.661525685822872260804685067892136795", "net_cash": "3053", "equity": "366664.504092481600414719120973825730", "per_share": "143.930758831602698209194413636349693", "rows": [ { "year": 1, "revenue": "251071.7", "margin": "-0.06", "core_cash": "-15064.302", "preferred": "0", "guarantee": "0", "cash": "-15064.302", "pv": "-13746.0552970161511086777990692581440" }, { "year": 2, "revenue": "276178.87", "margin": "-0.02", "core_cash": "-5523.5774", "preferred": "0", "guarantee": "0", "cash": "-5523.5774", "pv": "-4599.16075880334769581944185180641737" }, { "year": 3, "revenue": "303796.757", "margin": "0.02", "core_cash": "6075.93514", "preferred": "0", "guarantee": "0", "cash": "6075.93514", "pv": "4616.36721843569893731306326944708377" }, { "year": 4, "revenue": "334176.4327", "margin": "0.06", "core_cash": "20050.585962", "preferred": "0", "guarantee": "0", "cash": "20050.585962", "pv": "13900.9141535156551630012855088743284" }, { "year": 5, "revenue": "367594.07597", "margin": "0.1", "core_cash": "36759.407597", "preferred": "0", "guarantee": "0", "cash": "36759.407597", "pv": "23254.8674892283673682230952638041202" }, { "year": 6, "revenue": "382297.8390088", "margin": "0.1", "core_cash": "38229.78390088", "preferred": "0", "guarantee": "0", "cash": "38229.78390088", "pv": "22068.6761463614399698439812705139931" }, { "year": 7, "revenue": "397589.752569152", "margin": "0.1", "core_cash": "39758.9752569152", "preferred": "0", "guarantee": "0", "cash": "39758.9752569152", "pv": "20942.9904117309038859729359625281073" }, { "year": 8, "revenue": "413493.34267191808", "margin": "0.1", "core_cash": "41349.334267191808", "preferred": "0", "guarantee": "0", "cash": "41349.334267191808", "pv": "19874.7239968976549333076497865035419" }, { "year": 9, "revenue": "430033.0763787948032", "margin": "0.1", "core_cash": "43003.30763787948032", "preferred": "0", "guarantee": "0", "cash": "43003.30763787948032", "pv": "18860.9480397605266271009725138823648" }, { "year": 10, "revenue": "447234.399433946595328", "margin": "0.1", "core_cash": "44723.4399433946595328", "preferred": "0", "guarantee": "0", "cash": "44723.4399433946595328", "pv": "17898.8830745058378430376963358314257" } ] }, "base": { "rate": "0.0959", "terminal_growth": "0.03", "pv_explicit": "520863.922414063272604298724744812854", "terminal_pv": "1103835.27553138850180156421862595663", "terminal_weight": "0.679409011174048143903728190974816082", "net_cash": "3053", "equity": "1627752.19794545177440586294337076948", "per_share": "638.959065917670829010776192851410787", "rows": [ { "year": 1, "revenue": "269331.46", "margin": "-0.03", "core_cash": "-8079.9438", "preferred": "0", "guarantee": "0", "cash": "-8079.9438", "pv": "-7372.88420476320832192718313714754996" }, { "year": 2, "revenue": "317811.1228", "margin": "0.03", "core_cash": "9534.333684", "preferred": "0", "guarantee": "0", "cash": "9534.333684", "pv": "7938.68360399724958470122830717593663" }, { "year": 3, "revenue": "375017.124904", "margin": "0.1", "core_cash": "37501.7124904", "preferred": "0", "guarantee": "0", "cash": "37501.7124904", "pv": "28493.0092548491483710419119824424528" }, { "year": 4, "revenue": "442520.20738672", "margin": "0.17", "core_cash": "75228.4352557424", "preferred": "0", "guarantee": "0", "cash": "75228.4352557424", "pv": "52155.2847570283708662378642547491198" }, { "year": 5, "revenue": "522173.8447163296", "margin": "0.23", "core_cash": "120099.984284755808", "preferred": "0", "guarantee": "0", "cash": "120099.984284755808", "pv": "75978.0802405624163491567841566636668" }, { "year": 6, "revenue": "563947.752293635968", "margin": "0.23", "core_cash": "129707.98302753627264", "preferred": "0", "guarantee": "0", "cash": "129707.98302753627264", "pv": "74875.7429143237609791854429137665482" }, { "year": 7, "revenue": "609063.57247712684544", "margin": "0.23", "core_cash": "140084.6216697391744512", "preferred": "0", "guarantee": "0", "cash": "140084.6216697391744512", "pv": "73789.3989848249492266815205282123114" }, { "year": 8, "revenue": "657788.6582752969930752", "margin": "0.23", "core_cash": "151291.391403318308407296", "preferred": "0", "guarantee": "0", "cash": "151291.391403318308407296", "pv": "72718.8164099014008256374141531793925" }, { "year": 9, "revenue": "710411.750937320752521216", "margin": "0.23", "core_cash": "163394.70271558377307987968", "preferred": "0", "guarantee": "0", "cash": "163394.70271558377307987968", "pv": "71663.7665140008330063768658503821005" }, { "year": 10, "revenue": "767244.69101230641272291328", "margin": "0.23", "core_cash": "176466.2789328304749262700544", "preferred": "0", "guarantee": "0", "cash": "176466.2789328304749262700544", "pv": "70624.0239393383517172068757353888755" } ] }, "bull": { "rate": "0.0959", "terminal_growth": "0.03", "pv_explicit": "821481.208019889316866513059667438751", "terminal_pv": "1740076.04918800885227582201352119132", "terminal_weight": "0.679303983657462628321152076311399566", "net_cash": "3053", "equity": "2564610.25720789816914233507318863007", "per_share": "1006.71402960277287218104249114784011", "rows": [ { "year": 1, "revenue": "278461.34", "margin": "0.01", "core_cash": "2784.6134", "preferred": "0", "guarantee": "0", "cash": "2784.6134", "pv": "2540.93749429692490190710831280226298" }, { "year": 2, "revenue": "339722.8348", "margin": "0.08", "core_cash": "27177.826784", "preferred": "0", "guarantee": "0", "cash": "27177.826784", "pv": "22629.3913170343891254798586850534599" }, { "year": 3, "revenue": "414461.858456", "margin": "0.16", "core_cash": "66313.89735296", "preferred": "0", "guarantee": "0", "cash": "66313.89735296", "pv": "50383.8989082616200987050416931567133" }, { "year": 4, "revenue": "505643.46731632", "margin": "0.24", "core_cash": "121354.4321559168", "preferred": "0", "guarantee": "0", "cash": "121354.4321559168", "pv": "84134.0770162594805918699026357120042" }, { "year": 5, "revenue": "616885.0301259104", "margin": "0.28", "core_cash": "172727.808435254912", "preferred": "0", "guarantee": "0", "cash": "172727.808435254912", "pv": "109271.681984191982883865463471268746" }, { "year": 6, "revenue": "678573.53313850144", "margin": "0.28", "core_cash": "190000.5892787804032", "preferred": "0", "guarantee": "0", "cash": "190000.5892787804032", "pv": "109680.491087335688632404425420563574" }, { "year": 7, "revenue": "746430.886452351584", "margin": "0.28", "core_cash": "209000.64820665844352", "preferred": "0", "guarantee": "0", "cash": "209000.64820665844352", "pv": "110090.829634153898618163033089351156" }, { "year": 8, "revenue": "821073.9750975867424", "margin": "0.28", "core_cash": "229900.713027324287872", "preferred": "0", "guarantee": "0", "cash": "229900.713027324287872", "pv": "110502.703346627692745669619854262498" }, { "year": 9, "revenue": "903181.37260734541664", "margin": "0.28", "core_cash": "252890.7843300567166592", "preferred": "0", "guarantee": "0", "cash": "252890.7843300567166592", "pv": "110916.117968145325321869314572213475" }, { "year": 10, "revenue": "993499.509868079958304", "margin": "0.28", "core_cash": "278179.86276306238832512", "preferred": "0", "guarantee": "0", "cash": "278179.86276306238832512", "pv": "111331.079263582313946579291933054862" } ] } }, "operating_bridge": { "rows": [ { "year": 1, "revenue": "269331.46", "operating_margin": "0.36", "tax_rate": "0.20", "nopat_margin": "0.288", "da_margin": "0.13", "working_capital_margin": "0", "cash_reinvestment_margin": "0.448", "economic_cash_margin": "-0.03" }, { "year": 5, "revenue": "522173.8447163296", "operating_margin": "0.40", "tax_rate": "0.20", "nopat_margin": "0.320", "da_margin": "0.13", "working_capital_margin": "0", "cash_reinvestment_margin": "0.220", "economic_cash_margin": "0.23" }, { "year": 10, "revenue": "767244.69101230641272291328", "operating_margin": "0.40", "tax_rate": "0.20", "nopat_margin": "0.320", "da_margin": "0.13", "working_capital_margin": "0", "cash_reinvestment_margin": "0.220", "economic_cash_margin": "0.23" } ], "implied_terminal_incremental_roic": "0.106666666666666666666666666666666667" }, "sensitivity": [ { "rate": "0.0859", "growth": "0.02", "price": "689.286039817660147422834267455389574" }, { "rate": "0.0859", "growth": "0.03", "price": "778.851539565288039214530914478051342" }, { "rate": "0.0859", "growth": "0.04", "price": "907.443400858723291264047451270936109" }, { "rate": "0.0959", "growth": "0.02", "price": "578.218205268594679222698809655031917" }, { "rate": "0.0959", "growth": "0.03", "price": "638.959065917670829010776192851410787" }, { "rate": "0.0959", "growth": "0.04", "price": "721.431898176434331138058364311252582" }, { "rate": "0.1059", "growth": "0.02", "price": "493.917777581269883344269261807264318" }, { "rate": "0.1059", "growth": "0.03", "price": "536.858447127259694696058749128169852" }, { "rate": "0.1059", "growth": "0.04", "price": "592.831186338193303119711510294570240" } ], "investment_book_per_share": "13.2286232195566077566699567142372734", "five_year": [ { "name": "bull", "growth": "0.22", "exit_ev_nopat": "28", "nopat_per_share": "73.7774400670830784721634978536706029", "future_price": "2066.96674878305338782832611135228924", "price_cagr": "0.23850291309855532109444619746486977" }, { "name": "base", "growth": "0.16", "exit_ev_nopat": "22", "nopat_per_share": "57.3342815454082276089433304525094929", "future_price": "1262.55262090370819800450144140472120", "price_cagr": "0.12222575613147064214289888324246684" }, { "name": "bear", "growth": "0.05", "exit_ev_nopat": "16", "nopat_per_share": "34.8394206108367801927549755055063703", "future_price": "558.629156678115673691827779537614280", "price_cagr": "-0.046644109621182939629432836087183444" } ] }, "NVDA": { "ticker": "NVDA", "price": "214.13", "shares": "24147", "cap": "5170597.11", "revenue": "302970", "op": "197579", "ni": "192880", "cfo": "134360", "capex": "7354", "sbc": "7241", "fcf": "127006", "economic_cash": "119645", "pe": "27.0707964601769911504424778761061947", "aggregate_pe": "26.8073263687266694317710493571132310", "ps": "17.0663666699673234973759778195860976", "pb": "22.5806043653705062362435803374908291", "p_fcf": "40.7114396957624049257515392973560304", "p_economic_cash": "43.2161570479334698483012244556813908", "gross_margin": "0.746743902036505264547644981351288906", "op_margin": "0.652140475954714988282668250981945407", "net_margin": "0.636630689507211935175099844869128957", "roe": "1.01485081565379088834418054264221114", "roa": "0.754180223866534340020854009371741561", "debt_to_assets": "0.285032722186141779487435679672278563", "current_ratio": "4.58894906901601617889769636672168112", "capex_cfo": "0.0547335516522774635308127418874665079", "sbc_revenue": "0.0239000561111661220582895996303264350", "eps_proxy": "6.54587319335735288027498239946991345", "reverse_growth": "0.314076155512685433278794054457528366", "scenarios": { "bear": { "rate": "0.1009", "terminal_growth": "0.02", "pv_explicit": "695343.666266040615254471298664703840", "terminal_pv": "519477.617568767582973005093941937057", "terminal_weight": "0.427616493455679627353810308585935349", "net_cash": "23220", "equity": "1238041.28383480819822747639260664090", "per_share": "51.2710185047752597932445600946966870", "rows": [ { "year": 1, "revenue": "333267.0", "margin": "0.3", "core_cash": "99980.10", "preferred": "0", "guarantee": "0", "cash": "99980.10", "pv": "90816.6954310109910073576164955945136" }, { "year": 2, "revenue": "366593.70", "margin": "0.29", "core_cash": "106312.1730", "preferred": "0", "guarantee": "0", "cash": "106312.1730", "pv": "87717.7032200699613387442990949666934" }, { "year": 3, "revenue": "403253.070", "margin": "0.28", "core_cash": "112910.85960", "preferred": "0", "guarantee": "0", "cash": "112910.85960", "pv": "84623.7172463330882642516440193125423" }, { "year": 4, "revenue": "443578.3770", "margin": "0.28", "core_cash": "124201.945560", "preferred": "0", "guarantee": "20000", "cash": "104201.945560", "pv": "70938.8821947237387559286534196575070" }, { "year": 5, "revenue": "487936.21470", "margin": "0.28", "core_cash": "136622.1401160", "preferred": "0", "guarantee": "10000", "cash": "126622.1401160", "pv": "78301.5377006386101547325756152828465" }, { "year": 6, "revenue": "497694.9389940", "margin": "0.264", "core_cash": "131391.4638944160", "preferred": "0", "guarantee": "0", "cash": "131391.4638944160", "pv": "73804.0035384295353740226548540950606" }, { "year": 7, "revenue": "507648.837773880", "margin": "0.248", "core_cash": "125896.911767922240", "preferred": "0", "guarantee": "0", "cash": "125896.911767922240", "pv": "64236.2197289034015840096765590270719" }, { "year": 8, "revenue": "517801.81452935760", "margin": "0.232", "core_cash": "120130.02097081096320", "preferred": "0", "guarantee": "0", "cash": "120130.02097081096320", "pv": "55676.0708857258319104019360293490308" }, { "year": 9, "revenue": "528157.8508199447520", "margin": "0.216", "core_cash": "114082.0957771080664320", "preferred": "0", "guarantee": "0", "cash": "114082.0957771080664320", "pv": "48027.1311620551652351044856167296446" }, { "year": 10, "revenue": "538721.007836343647040", "margin": "0.20", "core_cash": "107744.20156726872940800", "preferred": "0", "guarantee": "0", "cash": "107744.20156726872940800", "pv": "41201.7051581502916299177569606889292" } ] }, "base": { "rate": "0.1009", "terminal_growth": "0.03", "pv_explicit": "1888088.15883557959659390534819364861", "terminal_pv": "2199587.63128557087863789627024594687", "terminal_weight": "0.538102272347871192744383314311208558", "net_cash": "23220", "equity": "4110895.79012115047523180161843959548", "per_share": "170.244576556969829595055353395436099", "rows": [ { "year": 1, "revenue": "378712.50", "margin": "0.42", "core_cash": "159059.2500", "preferred": "0", "guarantee": "0", "cash": "159059.2500", "pv": "144481.106367517485693523480788445817" }, { "year": 2, "revenue": "473390.6250", "margin": "0.43", "core_cash": "203557.968750", "preferred": "0", "guarantee": "0", "cash": "203557.968750", "pv": "167954.778714689385222196711183900676" }, { "year": 3, "revenue": "591738.281250", "margin": "0.44", "core_cash": "260364.84375000", "preferred": "0", "guarantee": "0", "cash": "260364.84375000", "pv": "195136.597103594230243348869215135548" }, { "year": 4, "revenue": "739672.85156250", "margin": "0.43", "core_cash": "318059.3261718750", "preferred": "0", "guarantee": "0", "cash": "318059.3261718750", "pv": "216529.287903248372727685648112567728" }, { "year": 5, "revenue": "924591.0644531250", "margin": "0.42", "core_cash": "388328.247070312500", "preferred": "0", "guarantee": "0", "cash": "388328.247070312500", "pv": "240137.300241040408127039748153409488" }, { "year": 6, "revenue": "980066.528320312500", "margin": "0.40", "core_cash": "392026.61132812500000", "preferred": "0", "guarantee": "0", "cash": "392026.61132812500000", "pv": "220205.579206193056429728173090081325" }, { "year": 7, "revenue": "1038870.52001953125000", "margin": "0.38", "core_cash": "394770.7976074218750000", "preferred": "0", "guarantee": "0", "cash": "394770.7976074218750000", "pv": "201423.397457204476178341602599429461" }, { "year": 8, "revenue": "1101202.7512207031250000", "margin": "0.36", "core_cash": "396432.990439453125000000", "preferred": "0", "guarantee": "0", "cash": "396432.990439453125000000", "pv": "183732.851278784411103009393156657191" }, { "year": 9, "revenue": "1167274.916293945312500000", "margin": "0.34", "core_cash": "396873.47153994140625000000", "preferred": "0", "guarantee": "0", "cash": "396873.47153994140625000000", "pv": "167078.752739864105533665852417868339" }, { "year": 10, "revenue": "1237311.41127158203125000000", "margin": "0.32", "core_cash": "395939.6516069062500000000000", "preferred": "0", "guarantee": "0", "cash": "395939.6516069062500000000000", "pv": "151408.507823443665335365869476153042" } ] }, "bull": { "rate": "0.1009", "terminal_growth": "0.03", "pv_explicit": "2713509.30182824768940469645204543792", "terminal_pv": "3766031.33567268184900291959096001475", "terminal_weight": "0.581218877442705379395516618448524312", "net_cash": "23220", "equity": "6502760.63750092953840761604300545267", "per_share": "269.298904108209282246557172444007648", "rows": [ { "year": 1, "revenue": "399920.40", "margin": "0.44", "core_cash": "175964.9760", "preferred": "0", "guarantee": "0", "cash": "175964.9760", "pv": "159837.383958579344172949405032246344" }, { "year": 2, "revenue": "527894.9280", "margin": "0.46", "core_cash": "242831.666880", "preferred": "0", "guarantee": "0", "cash": "242831.666880", "pv": "200359.333148187387554428357656917027" }, { "year": 3, "revenue": "696821.304960", "margin": "0.48", "core_cash": "334474.22638080", "preferred": "0", "guarantee": "0", "cash": "334474.22638080", "pv": "250679.628688566131178217441483494982" }, { "year": 4, "revenue": "919804.12254720", "margin": "0.47", "core_cash": "432307.9375971840", "preferred": "0", "guarantee": "0", "cash": "432307.9375971840", "pv": "294307.766445609705284627162428392465" }, { "year": 5, "revenue": "1214141.4417623040", "margin": "0.46", "core_cash": "558505.063210659840", "preferred": "0", "guarantee": "0", "cash": "558505.063210659840", "pv": "345372.501388176043679592157724955993" }, { "year": 6, "revenue": "1311272.757103288320", "margin": "0.444", "core_cash": "582205.104153860014080", "preferred": "0", "guarantee": "0", "cash": "582205.104153860014080", "pv": "327030.891455722346667426318135499607" }, { "year": 7, "revenue": "1416174.57767155138560", "margin": "0.428", "core_cash": "606122.71924342399303680", "preferred": "0", "guarantee": "0", "cash": "606122.71924342399303680", "pv": "309261.217207405852057880450996591115" }, { "year": 8, "revenue": "1529468.5438852754964480", "margin": "0.412", "core_cash": "630141.0400807335045365760", "preferred": "0", "guarantee": "0", "cash": "630141.0400807335045365760", "pv": "292048.373354271967650245562626846476" }, { "year": 9, "revenue": "1651826.027396097536163840", "margin": "0.396", "core_cash": "654123.106848854624320880640", "preferred": "0", "guarantee": "0", "cash": "654123.106848854624320880640", "pv": "275377.622007754985825050956155576375" }, { "year": 10, "revenue": "1783972.10958778533905694720", "margin": "0.38", "core_cash": "677909.4016433584288416399360", "preferred": "0", "guarantee": "0", "cash": "677909.4016433584288416399360", "pv": "259234.584173973925334278639804917520" } ] } }, "operating_bridge": { "rows": [ { "year": 1, "revenue": "378712.50", "operating_margin": "0.60", "tax_rate": "0.20", "nopat_margin": "0.480", "da_margin": "0.02", "working_capital_margin": "0", "cash_reinvestment_margin": "0.080", "economic_cash_margin": "0.42" }, { "year": 5, "revenue": "924591.0644531250", "operating_margin": "0.58", "tax_rate": "0.20", "nopat_margin": "0.464", "da_margin": "0.02", "working_capital_margin": "0", "cash_reinvestment_margin": "0.064", "economic_cash_margin": "0.42" }, { "year": 10, "revenue": "1237311.41127158203125000000", "operating_margin": "0.46", "tax_rate": "0.20", "nopat_margin": "0.368", "da_margin": "0.02", "working_capital_margin": "0", "cash_reinvestment_margin": "0.068", "economic_cash_margin": "0.32" } ], "implied_terminal_incremental_roic": "0.23" }, "sensitivity": [ { "rate": "0.0909", "growth": "0.02", "price": "182.014582963598528986822815717138238" }, { "rate": "0.0909", "growth": "0.03", "price": "199.370110177349319800073749058453277" }, { "rate": "0.0909", "growth": "0.04", "price": "223.545097985894134508511689606571868" }, { "rate": "0.1009", "growth": "0.02", "price": "158.209739567292345102419973467283324" }, { "rate": "0.1009", "growth": "0.03", "price": "170.244576556969829595055353395436099" }, { "rate": "0.1009", "growth": "0.04", "price": "186.231740965260609487570989457629194" }, { "rate": "0.1109", "growth": "0.02", "price": "139.669483871399915682900000980022759" }, { "rate": "0.1109", "growth": "0.03", "price": "148.322723065978971250977853321176774" }, { "rate": "0.1109", "growth": "0.04", "price": "159.416932414176942353069204207085095" } ], "investment_book_per_share": "4.09562264463494429949890255518283845", "five_year": [ { "name": "bull", "growth": "0.30", "exit_ev_nopat": "28", "nopat_per_share": "24.3043689558123162297593904004638257", "future_price": "681.483940900650184287903259204041910", "price_cagr": "0.26053706959862427507334799948584738" }, { "name": "base", "growth": "0.22", "exit_ev_nopat": "22", "nopat_per_share": "17.6915849149589696442622271917836584", "future_price": "390.176478267002662028409326210295275", "price_cagr": "0.12750042302860261369387324162970241" }, { "name": "bear", "growth": "0.05", "exit_ev_nopat": "15", "nopat_per_share": "8.35437726714498695490122996645546031", "future_price": "126.277269145080134178158777487886694", "price_cagr": "-0.100234093906601512188668463490262736" } ] }, "TSLA": { "ticker": "TSLA", "price": "354.72", "shares": "3949.547394", "cap": "1400983.45159968", "revenue": "103619", "op": "4278", "ni": "3804", "cfo": "18685", "capex": "12923", "sbc": "3798", "fcf": "5762", "economic_cash": "1890", "pe": "328.444444444444444444444444444444444", "aggregate_pe": "368.292179705488958990536277602523659", "ps": "13.5205266563051177872783948889682394", "pb": "16.1295845126491514886366252964608902", "p_fcf": "243.141869420284623394654633807705658", "p_economic_cash": "741.261085502476190476190476190476190", "gross_margin": "0.188517549870197550642256728978276185", "op_margin": "0.0412858645615186404037869502697381754", "net_margin": "0.0367114139298777251276310329186732163", "roe": "0.0489390519187358916478555304740406321", "roa": "0.0291985408425556804014222167495266973", "debt_to_assets": "0.410741698311384018744445342166922518", "current_ratio": "1.94094565984474241354975299929428370", "capex_cfo": "0.691624297564891624297564891624297565", "sbc_revenue": "0.0366535094915025236684391858635964447", "eps_proxy": "0.970660274697073290291133910601690664", "reverse_growth": "0.69750644884756984018478608758811453", "scenarios": { "bear": { "rate": "0.1109", "terminal_growth": "0.02", "pv_explicit": "4021.68894623243348965224349717884784", "terminal_pv": "18029.3425886507339097022327485934955", "terminal_weight": "0.817619010708392171598266889927666649", "net_cash": "33516", "equity": "55567.0315348831673993544762457723433", "per_share": "15.7599082789126429784880463393567803", "rows": [ { "year": 1, "revenue": "108799.95", "margin": "-0.05", "core_cash": "-5439.9975", "preferred": "0", "guarantee": "0", "cash": "-5439.9975", "pv": "-4896.92816635160680529300567107750473" }, { "year": 2, "revenue": "114239.9475", "margin": "-0.03", "core_cash": "-3427.198425", "preferred": "0", "guarantee": "0", "cash": "-3427.198425", "pv": "-2777.08591664552370810567429361673236" }, { "year": 3, "revenue": "119951.944875", "margin": "-0.01", "core_cash": "-1199.51944875", "preferred": "0", "guarantee": "0", "cash": "-1199.51944875", "pv": "-874.948303921084974198385095657445608" }, { "year": 4, "revenue": "125949.54211875", "margin": "0.01", "core_cash": "1259.4954211875", "preferred": "0", "guarantee": "0", "cash": "1259.4954211875", "pv": "826.983274027490523816999145233880537" }, { "year": 5, "revenue": "132247.0192246875", "margin": "0.03", "core_cash": "3967.410576740625", "preferred": "0", "guarantee": "0", "cash": "3967.410576740625", "pv": "2344.94312106093721309167999593727940" }, { "year": 6, "revenue": "136214.429801428125", "margin": "0.03", "core_cash": "4086.43289404284375", "preferred": "0", "guarantee": "0", "cash": "4086.43289404284375", "pv": "2174.17536654313199161439409111116913" }, { "year": 7, "revenue": "140300.86269547096875", "margin": "0.03", "core_cash": "4209.0258808641290625", "preferred": "0", "guarantee": "0", "cash": "4209.0258808641290625", "pv": "2015.84357506474565790154461593708183" }, { "year": 8, "revenue": "144509.8885763350978125", "margin": "0.03", "core_cash": "4335.296657290052934375", "preferred": "0", "guarantee": "0", "cash": "4335.296657290052934375", "pv": "1869.04211208631562484345211487550120" }, { "year": 9, "revenue": "148845.185233625150746875", "margin": "0.03", "core_cash": "4465.35555700875452240625", "preferred": "0", "guarantee": "0", "cash": "4465.35555700875452240625", "pv": "1732.93129485003609108718667595802164" }, { "year": 10, "revenue": "153310.54079063390526928125", "margin": "0.03", "core_cash": "4599.3162237190171580784375", "preferred": "0", "guarantee": "0", "cash": "4599.3162237190171580784375", "pv": "1606.73258951799187489405191847759680" } ] }, "base": { "rate": "0.1109", "terminal_growth": "0.025", "pv_explicit": "58935.2542992529112904854245608681432", "terminal_pv": "107151.461755219566381375468565135821", "terminal_weight": "0.645153714280655926060361843795736146", "net_cash": "33516", "equity": "199602.716054472477671860893126003964", "per_share": "56.6112748935589574957823296892253312", "rows": [ { "year": 1, "revenue": "118125.66", "margin": "-0.03", "core_cash": "-3543.7698", "preferred": "0", "guarantee": "0", "cash": "-3543.7698", "pv": "-3189.99891979476100459087226573048879" }, { "year": 2, "revenue": "134663.2524", "margin": "-0.01", "core_cash": "-1346.632524", "preferred": "0", "guarantee": "0", "cash": "-1346.632524", "pv": "-1091.18695609146564204206630747824803" }, { "year": 3, "revenue": "153516.107736", "margin": "0.02", "core_cash": "3070.32215472", "preferred": "0", "guarantee": "0", "cash": "3070.32215472", "pv": "2239.54114671756383459889385277739267" }, { "year": 4, "revenue": "175008.36281904", "margin": "0.05", "core_cash": "8750.4181409520", "preferred": "0", "guarantee": "0", "cash": "8750.4181409520", "pv": "5745.51468912148431776653837466519859" }, { "year": 5, "revenue": "199509.5336137056", "margin": "0.08", "core_cash": "15960.762689096448", "preferred": "0", "guarantee": "0", "cash": "15960.762689096448", "pv": "9433.62930322944225007306327787318591" }, { "year": 6, "revenue": "219460.48697507616", "margin": "0.08", "core_cash": "17556.8389580060928", "preferred": "0", "guarantee": "0", "cash": "17556.8389580060928", "pv": "9341.06781308163333790653488672293141" }, { "year": 7, "revenue": "241406.535672583776", "margin": "0.08", "core_cash": "19312.52285380670208", "preferred": "0", "guarantee": "0", "cash": "19312.52285380670208", "pv": "9249.41452371032196570095271887228783" }, { "year": 8, "revenue": "265547.1892398421536", "margin": "0.08", "core_cash": "21243.775139187372288", "preferred": "0", "guarantee": "0", "cash": "21243.775139187372288", "pv": "9158.66052397277357302281752701369755" }, { "year": 9, "revenue": "292101.90816382636896", "margin": "0.08", "core_cash": "23368.1526531061095168", "preferred": "0", "guarantee": "0", "cash": "23368.1526531061095168", "pv": "9068.79699016117646082014517932763282" }, { "year": 10, "revenue": "321312.098980209005856", "margin": "0.08", "core_cash": "25704.96791841672046848", "preferred": "0", "guarantee": "0", "cash": "25704.96791841672046848", "pv": "8979.81518514474219722941731682455317" } ] }, "bull": { "rate": "0.1109", "terminal_growth": "0.03", "pv_explicit": "438928.509381352451522932216794212339", "terminal_pv": "837655.074822023019999192928565262589", "terminal_weight": "0.656169392421526125795049141721034025", "net_cash": "33516", "equity": "1310099.58420337547152212514535947493", "per_share": "331.708789263708597877411658010217798", "rows": [ { "year": 1, "revenue": "139885.65", "margin": "-0.01", "core_cash": "-1398.8565", "preferred": "0", "guarantee": "0", "cash": "-1398.8565", "pv": "-1259.21009991898460707534431541992979" }, { "year": 2, "revenue": "188845.6275", "margin": "0.03", "core_cash": "5665.368825", "preferred": "0", "guarantee": "0", "cash": "5665.368825", "pv": "4590.69304588341674197060444455010859" }, { "year": 3, "revenue": "254941.597125", "margin": "0.08", "core_cash": "20395.32777000", "preferred": "0", "guarantee": "0", "cash": "20395.32777000", "pv": "14876.6720363491765875363903145021072" }, { "year": 4, "revenue": "344171.15611875", "margin": "0.15", "core_cash": "51625.6734178125", "preferred": "0", "guarantee": "0", "cash": "51625.6734178125", "pv": "33897.3589810143606420033198159901512" }, { "year": 5, "revenue": "464631.0607603125", "margin": "0.23", "core_cash": "106865.143974871875", "preferred": "0", "guarantee": "0", "cash": "106865.143974871875", "pv": "63162.7807099646471590123971726524556" }, { "year": 6, "revenue": "520386.788051550000", "margin": "0.23", "core_cash": "119688.96125185650000", "preferred": "0", "guarantee": "0", "cash": "119688.96125185650000", "pv": "63680.1821902605138339129398085973088" }, { "year": 7, "revenue": "582833.20261773600000", "margin": "0.23", "core_cash": "134051.6366020792800000", "preferred": "0", "guarantee": "0", "cash": "134051.6366020792800000", "pv": "64201.8219939614506202020817225933800" }, { "year": 8, "revenue": "652773.1869318643200000", "margin": "0.23", "core_cash": "150137.832994328793600000", "preferred": "0", "guarantee": "0", "cash": "150137.832994328793600000", "pv": "64727.7348395326534293152682773468229" }, { "year": 9, "revenue": "731105.969363688038400000", "margin": "0.23", "core_cash": "168154.37295364824883200000", "preferred": "0", "guarantee": "0", "cash": "168154.37295364824883200000", "pv": "65257.9557298375837976713479796817370" }, { "year": 10, "revenue": "818838.68568733060300800000", "margin": "0.23", "core_cash": "188332.8977080860386918400000", "preferred": "0", "guarantee": "0", "cash": "188332.8977080860386918400000", "pv": "65792.5199544676333183832115737181974" } ] } }, "operating_bridge": { "rows": [ { "year": 1, "revenue": "118125.66", "operating_margin": "0.05", "tax_rate": "0.20", "nopat_margin": "0.040", "da_margin": "0.07", "working_capital_margin": "0", "cash_reinvestment_margin": "0.140", "economic_cash_margin": "-0.03" }, { "year": 5, "revenue": "199509.5336137056", "operating_margin": "0.15", "tax_rate": "0.20", "nopat_margin": "0.120", "da_margin": "0.07", "working_capital_margin": "0", "cash_reinvestment_margin": "0.110", "economic_cash_margin": "0.08" }, { "year": 10, "revenue": "321312.098980209005856", "operating_margin": "0.15", "tax_rate": "0.20", "nopat_margin": "0.120", "da_margin": "0.07", "working_capital_margin": "0", "cash_reinvestment_margin": "0.110", "economic_cash_margin": "0.08" } ], "implied_terminal_incremental_roic": "0.075" }, "sensitivity": [ { "rate": "0.1009", "growth": "0.02", "price": "62.5315657408771667445221619844873453" }, { "rate": "0.1009", "growth": "0.03", "price": "67.8824795144904216444506155528864934" }, { "rate": "0.1009", "growth": "0.04", "price": "74.9906720314906239663588568284774800" }, { "rate": "0.1109", "growth": "0.02", "price": "54.7995518369989550716563005500967428" }, { "rate": "0.1109", "growth": "0.03", "price": "58.6469439398049923579956306626096166" }, { "rate": "0.1109", "growth": "0.04", "price": "63.5796370589173871299031780141952335" }, { "rate": "0.1209", "growth": "0.02", "price": "48.6869173675001644677851459349834209" }, { "rate": "0.1209", "growth": "0.03", "price": "51.5326669645698476635285050518630651" }, { "rate": "0.1209", "growth": "0.04", "price": "55.0819393297655341215075524547450930" } ], "investment_book_per_share": "1.04400434524308286043760633617485488", "five_year": [ { "name": "bull", "growth": "0.60", "exit_ev_nopat": "60", "nopat_per_share": "9.08622215257306012213914959796023655", "future_price": "553.659364807713458217080962062257000", "price_cagr": "0.09312894681159270889364456504135306" }, { "name": "base", "growth": "0.25", "exit_ev_nopat": "30", "nopat_per_share": "2.96222007659018948453104831116238606", "future_price": "98.3724022529263216319452537258621920", "price_cagr": "-0.226255597463677756476812494632808592" }, { "name": "bear", "growth": "0.00", "exit_ev_nopat": "15", "nopat_per_share": "0.970660274697073290291133910601690664", "future_price": "24.0657040756767364503808130500159701", "price_cagr": "-0.416148259422699246894478946816732957" } ] } }