Valuation Calculator
Build a comprehensive fair value consensus by combining intrinsic DCF modeling with relative peer multiples. Adjust cash flows, customize your peer weighting mixer, and visualize the output across a sensitivity matrix to pinpoint where the market might be mispricing the stock.
$13.68
Down 0.22% · live quote Sep 4, 2026
Market cap
$5.75B
Market cap $5.75B
Quick read
A decision-focused synthesis of the expected share price, combining relative peer multiples with the intrinsic model.
Current price
$13.68
Latest available quote for the primary listing.
Blended fair value
$2.94
Average of the available per-share anchors.
Implied gap
Potential downside-78.5%
Blended fair value against the current quote.
The market is trading above the blended fair value under the active valuation mix. Changing the assumptions below recalculates this gap.
Intrinsic value (DCF)
Forecast cash flows, discounted. Independent of market sentiment.
—
Equity value —
Peer-implied value
What the market already pays for comparable businesses.
$2.94
Equity value $1.23B
Peers sit 0.0% above the overall synthesis.
Build
Tune the forecast cash flows behind the intrinsic anchor. This sets the valuation floor independently of the market.
Forecasted cash flows with a terminal value. Best when you have visibility on growth and risk.
Choose a perpetual-growth terminal value or an exit-multiple approach.
Range: -20-80%
Range: 0-25%
Range: 6-30%
Range: 3-10 years
Range: 0-45%
Range: 0-25%
Range: -5-15%
Range: 0-6%
Build
Set how much EV/EBITDA, P/E and P/S each contribute to the peer-implied value. Not every multiple is relevant to every industry.
Adjust the influence of each metric on the final peer value.
Based on 6 benchmarks
Adjust sliders to shape the draft report emphasis directly.
Pro Tip: Weights are normalized automatically. Setting a method to 100 makes the blend entirely dependent on that method.
Unweighted average of the benchmark analysis. Use this as your reference point.
Validate
Valuation is a range, not a single number. Each method's range is plotted to show where they overlap and where they diverge.
Total equity value sensitivity & consensus check
Tip
Widening the range (±30%) helps account for market volatility, while a narrow range (±10%) assumes high confidence in your input data.
0/3 checks producing a valuation. Fix missing inputs to tighten your range.
Enter revenue, a positive margin, and a realistic industry multiple.
Enter users, ARPU, and a positive multiplier.
Validate
The exact breakdown, peer coverage and bridge adjustments powering every valuation metric on this page.
Debt + pref + minority − cash
Avg Peer P/E × Net Income
Avg Peer P/S × Revenue
Avg EV/EBITDA × EBITDA → Equity
Rev × Margin × Sector Mult
Discounted future cash flows
Users × ARPU × Multiple
