Valuation models
price $493.97 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused222.72 – 312.29260.6490% overvaluedDCF · Perpetuity growth · 10y244.60 – 340.53285.2573% overvaluedDCF · EBITDA exit · 5y446.09 – 487.71466.346% overvaluedDCF · EBITDA exit · 10y411.49 – 484.12446.0911% overvaluedP/E · peers372.80 – 507.39415.3819% overvaluedP/E · own history501.89 – 686.98637.8723% undervaluedPEG—258.0691% overvaluedEV/EBITDA · peers321.99 – 482.33370.8033% overvaluedEV/Revenue · peers212.30 – 539.32307.1361% overvaluedEarnings power value93.37 – 138.32112.32340% overvaluedDividend discount58.56 – 126.4082.32500% overvaluedWall St. consensus target—535.508% belowCost of capital (WACC)—9.55%—
DCF · Perpetuity growth · 5y leads for a mature, steady company — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
260.64
Moody's closed at $493.97 — overvalued by 90% vs model.
222.72the model's range312.29
DCF · Perpetuity growth · 5y leads for a mature, steady company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
82.32 – 637.87
Wall St. target
535.50 8% below
Above model, 1y
30 of 30 days
How it is valued
Valued asMature & stable
Moderate growth (~14% recent)High profitability (32% net margin)Highly cyclical earnings
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.