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%+0.6σ
- Opinion 35%+2.2σ
- Breadth 15%0.0σ
- Momentum 15%+0.8σ
- Sources confirming
- 1
- Driven by
- The crowd (no big news)
- Consensus
- 100% one side
Herd behaviour
What the crowd is saying
- Health+0.1947% of mentions
- Cohen ryan0.0011% of mentions
- Bought open0.0011% 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% |
|---|---|---|---|---|---|
| 10.8% | 15 | 15 | 16 | 16 | 16 |
| 11.3% | 15 | 15 | 15 | 16 | 16 |
| 11.8% | 15 | 15 | 15 | 15 | 15 |
| 12.3% | 15 | 15 | 15 | 15 | 15 |
| 12.8% | 14 | 15 | 15 | 15 | 15 |
| Year | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Growth | -10.0% | -8.6% | -7.2% | -5.8% | -4.4% | -3.1% | -1.7% | -0.3% | 1.1% | 2.5% |
| Revenue | $3.2B | $2.9B | $2.7B | $2.6B | $2.4B | $2.4B | $2.3B | $2.3B | $2.3B | $2.4B |
| Free cash flow | $344M | $315M | $292M | $275M | $263M | $255M | $250M | $250M | $252M | $259M |
| Worth today | $308M | $251M | $209M | $176M | $150M | $130M | $114M | $102M | $92M | $85M |
Where the starting numbers come from
- Revenue, last 12 months
- $3.6B
- Revenue growth: 3-yr avg / last yr
- -15.1% / -5.1%
- FCF margin: last 12 mo / 3-yr median
- 18.6% / 3.0%
- Risk-free rate
- 5.28%
- Beta (Finnhub, adjusted toward 1)
- 1.46
- Stock premium over Treasuries
- 4.5%
- Cost of equity = rf + β × premium
- 11.8%
- Cost of debt (before tax)
- 6.8%
- Tax rate
- 17.9%
- 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_long not reported on the latest balance sheet; treated as 0 · debt_current not reported on the latest balance sheet; treated as 0 · debt_short 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.