Price × crowd
Why this score
Each part compares today with this ticker's own last 60 trading days. The centre line is normal.
- Attention 35%+2.1σ
- Opinion 35%−0.1σ
- Breadth 15%no data yet—
- Momentum 15%−0.3σ
- Sources confirming
- 1
- Driven by
- The crowd (no big news)
- Consensus
- 74% one side
Herd behaviour
What the crowd is saying
- Open0.0039% of mentions
- Com+0.0625% of mentions
- Ryzen+0.0618% of mentions
Valuation
Discounted cash flow. Valued on free cash flow: what the business generates for everyone who funds it.
| WACC ↓ g → | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 13.4% | 56 | 58 | 59 | 61 | 64 |
| 13.9% | 53 | 55 | 57 | 59 | 61 |
| 14.4% | 51 | 53 | 54 | 56 | 58 |
| 14.9% | 49 | 51 | 52 | 53 | 55 |
| 15.4% | 48 | 49 | 50 | 51 | 53 |
| Year | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Growth | 24.0% | 21.6% | 19.2% | 16.8% | 14.4% | 12.1% | 9.7% | 7.3% | 4.9% | 2.5% |
| Revenue | $51.2B | $62.3B | $74.2B | $86.7B | $99.3B | $111B | $122B | $131B | $137B | $141B |
| Free cash flow | $5.2B | $6.3B | $7.5B | $8.8B | $10.0B | $11.3B | $12.3B | $13.2B | $13.9B | $14.2B |
| Worth today | $4.5B | $4.8B | $5.0B | $5.1B | $5.1B | $5.0B | $4.8B | $4.5B | $4.1B | $3.7B |
Where the starting numbers come from
- Revenue, last 12 months
- $41.3B
- Revenue growth: 3-yr avg / last yr
- 13.6% / 34.3%
- FCF margin: last 12 mo / 3-yr median
- 16.1% / 4.2%
- Risk-free rate
- 5.28%
- Beta (Finnhub, adjusted toward 1)
- 2.03
- Stock premium over Treasuries
- 4.5%
- Cost of equity = rf + β × premium
- 14.4%
- Cost of debt (before tax)
- 5.8%
- Tax rate
- 14.6%
- Equity share of funding
- 100%
Free cash flow = operating cash flow − capital spending − stock-based pay + after-tax interest. Growth starts at the average of the 3-year and last-year rates; the margin is the average of the last 12 months and the 3-year median.
SEC EDGAR XBRL · Risk-free: 10-year Treasury, 2026-10-02 · Beta: Finnhub, adjusted toward 1 · debt_short not reported on the latest balance sheet; treated as 0 · long_term_investments not reported on the latest balance sheet; treated as 0 · minority_interest not reported on the latest balance sheet; treated as 0
Key stats
From Finnhub, updated a few times a day.