How we calculate our Fair Value estimates?:
It's based on historical data, We measure CAGR growth rates for last 9 years, 5 years and 3 years across multiple dimensions
e.g: like revenue, operating income/net income, equity, retained earnings, eps to generate a fair value estimate
Note1: Valuations are purely based on operating characteristics of the business, if they have additional portfolio like minority share, they are not accounted
Note2: e.g.: for Berkshire (BRK-B) - make sure to add market price of equity portfolio per share
Note3: Data used for Valuation calculations are ending fiscal year , Market Price of ANGI was 16.6 first week of Decemeber approx...
Note4: Confidence means how many fundamental drivers, we are seeing which are driving the business, if the number is low our Confidence Rating is LOW and so on
revenue Stats
| entry | value |
|---|---|
| revenue_2024 | 1.19B |
| revenue_3_cagr | -11.1% |
| revenue_3_mean | 1.50B |
| revenue_3_median | 1.52B |
| revenue_3_min | 1.19B |
| revenue_5_cagr | -2.2% |
| revenue_5_mean | 1.46B |
| revenue_5_median | 1.41B |
| revenue_5_min | 1.19B |
| revenue_9_cagr | 14.1% |
| revenue_9_mean | 1.15B |
| revenue_9_median | 1.26B |
| revenue_9_min | 0.36B |
marketcap Stats
| entry | value |
|---|---|
| marketcap_2024 | 8.25B |
| marketcap_3_cagr | 21.3% |
| marketcap_3_mean | 3.84B |
| marketcap_3_median | 2.97B |
| marketcap_3_min | 1.19B |
| marketcap_5_cagr | 14.2% |
| marketcap_5_mean | 4.37B |
| marketcap_5_median | 4.44B |
| marketcap_5_min | 1.19B |
| marketcap_9_cagr | -13.7% |
| marketcap_9_mean | 7.44B |
| marketcap_9_median | 4.81B |
| marketcap_9_min | 1.19B |
enterprise_value
aka ev
| entry | value |
|---|---|
| ev_2024 | 8.34B |
| ev_3_cagr | 21.1% |
| ev_3_mean | 3.96B |
| ev_3_median | 3.07B |
| ev_3_min | 1.36B |
| ev_5_cagr | 15.2% |
| ev_5_mean | 4.40B |
| ev_5_median | 4.40B |
| ev_5_min | 1.36B |
| ev_9_cagr | -13.6% |
| ev_9_mean | 7.45B |
| ev_9_median | 4.86B |
| ev_9_min | 1.36B |
operatingCashflow
aka ocf
| entry | value |
|---|---|
| ocf_2024 | 0.16B |
| ocf_3_cagr | 192.8% |
| ocf_3_mean | 0.08B |
| ocf_3_median | 0.07B |
| ocf_3_min | 0.01B |
| ocf_5_cagr | -6.2% |
| ocf_5_mean | 0.12B |
| ocf_5_median | 0.13B |
| ocf_5_min | 0.01B |
| ocf_9_cagr | 27.2% |
| ocf_9_mean | 0.10B |
| ocf_9_median | 0.07B |
| ocf_9_min | 0.01B |
income::operating
aka oi
| entry | value |
|---|---|
| oi_2024 | 0.02B |
| oi_3_cagr | -11.9% |
| oi_3_mean | -12055000.0 |
| oi_3_median | -2306500.0 |
| oi_3_min | -75620000.0 |
| oi_5_cagr | -10.8% |
| oi_5_mean | 932166.67 |
| oi_5_median | 0.02B |
| oi_5_min | -75620000.0 |
| oi_9_cagr | 26.3% |
| oi_9_mean | 0.02B |
| oi_9_median | 0.02B |
| oi_9_min | -75620000.0 |
owner_earnings
aka oe
| entry | value |
|---|---|
| oe_2024 | 0.07B |
| oe_3_cagr | 42.0% |
| oe_3_mean | -22687000.0 |
| oe_3_median | -39374500.0 |
| oe_3_min | -82670000.0 |
| oe_5_cagr | -7.8% |
| oe_5_mean | 0.01B |
| oe_5_median | 0.03B |
| oe_5_min | -82670000.0 |
| oe_9_cagr | 39.9% |
| oe_9_mean | 0.01B |
| oe_9_median | 0.02B |
| oe_9_min | -121950000.0 |
margin_operatingCashflow
aka ocfm
| entry | value |
|---|---|
| ocfm_2024 | 13.2% |
| ocfm_3_mean | 5.8% |
| ocfm_3_median | 4.8% |
| ocfm_3_min | 0.4% |
| ocfm_5_mean | 8.7% |
| ocfm_5_median | 9.9% |
| ocfm_5_min | 0.4% |
| ocfm_9_mean | 9.2% |
| ocfm_9_median | 8.3% |
| ocfm_9_min | 0.4% |
margin_income::operating
aka opm
| entry | value |
|---|---|
| opm_2024 | 1.9% |
| opm_3_mean | -0.6% |
| opm_3_median | -0.1% |
| opm_3_min | -4.3% |
| opm_5_mean | 0.2% |
| opm_5_median | 1.4% |
| opm_5_min | -4.3% |
| opm_9_mean | 2.0% |
| opm_9_median | 1.9% |
| opm_9_min | -4.3% |
margin_owner_earnings
aka oem
| entry | value |
|---|---|
| oem_2024 | 6.0% |
| oem_3_mean | -0.8% |
| oem_3_median | -2.2% |
| oem_3_min | -4.8% |
| oem_5_mean | 1.4% |
| oem_5_median | 1.9% |
| oem_5_min | -4.8% |
| oem_9_mean | 0.8% |
| oem_9_median | 2.2% |
| oem_9_min | -16.6% |
roa Stats
| entry | value |
|---|---|
| roa_2024 | 1.2% |
| roa_3_mean | -0.7% |
| roa_3_median | -0.1% |
| roa_3_min | -3.8% |
| roa_5_mean | 0.1% |
| roa_5_median | 1.0% |
| roa_5_min | -3.8% |
| roa_9_mean | 10000002.9% |
| roa_9_median | 1.8% |
| roa_9_min | -3.8% |
roa_goodwill Stats
| entry | value |
|---|---|
| roa_goodwill_2024 | 2.3% |
| roa_goodwill_3_mean | -1.3% |
| roa_goodwill_3_median | -0.2% |
| roa_goodwill_3_min | -6.9% |
| roa_goodwill_5_mean | 0.1% |
| roa_goodwill_5_median | 1.8% |
| roa_goodwill_5_min | -6.9% |
| roa_goodwill_9_mean | 10000006.9% |
| roa_goodwill_9_median | 3.2% |
| roa_goodwill_9_min | -6.9% |
roce Stats
| entry | value |
|---|---|
| roce_2024 | 1.2% |
| roce_3_mean | -0.7% |
| roce_3_median | -0.1% |
| roce_3_min | -3.8% |
| roce_5_mean | 0.1% |
| roce_5_median | 1.0% |
| roce_5_min | -3.8% |
| roce_9_mean | 10000002.9% |
| roce_9_median | 1.8% |
| roce_9_min | -3.8% |
roe Stats
| entry | value |
|---|---|
| roe_2024 | 2.1% |
| roe_3_mean | -1.1% |
| roe_3_median | -0.2% |
| roe_3_min | -6.6% |
| roe_5_mean | -0.1% |
| roe_5_median | 1.6% |
| roe_5_min | -6.6% |
| roe_9_mean | 10000005.1% |
| roe_9_median | 2.7% |
| roe_9_min | -6.6% |
roic Stats
| entry | value |
|---|---|
| roic_2024 | 16.7% |
| roic_3_mean | -3.7% |
| roic_3_median | 2.2% |
| roic_3_min | -45.6% |
| roic_5_mean | 7.9% |
| roic_5_median | 14.7% |
| roic_5_min | -45.6% |
| roic_9_mean | 10000116.6% |
| roic_9_median | 38.0% |
| roic_9_min | -45.6% |
roic_cash Stats
| entry | value |
|---|---|
| roic_cash_2024 | 15.8% |
| roic_cash_3_mean | -4.0% |
| roic_cash_3_median | 2.0% |
| roic_cash_3_min | -43.4% |
| roic_cash_5_mean | 6.9% |
| roic_cash_5_median | 13.9% |
| roic_cash_5_min | -43.4% |
| roic_cash_9_mean | 10000106.1% |
| roic_cash_9_median | 34.4% |
| roic_cash_9_min | -43.4% |
roa_operatingCashflow
aka roa_ocf
| entry | value |
|---|---|
| roa_ocf_2024 | 8.4% |
| roa_ocf_3_mean | 4.0% |
| roa_ocf_3_median | 3.6% |
| roa_ocf_3_min | 0.3% |
| roa_ocf_5_mean | 6.3% |
| roa_ocf_5_median | 6.7% |
| roa_ocf_5_min | 0.3% |
| roa_ocf_9_mean | 10000008.2% |
| roa_ocf_9_median | 10.8% |
| roa_ocf_9_min | 0.3% |
roce_operatingCashflow
aka roce_ocf
| entry | value |
|---|---|
| roce_ocf_2024 | 8.4% |
| roce_ocf_3_mean | 4.0% |
| roce_ocf_3_median | 3.6% |
| roce_ocf_3_min | 0.3% |
| roce_ocf_5_mean | 6.3% |
| roce_ocf_5_median | 6.7% |
| roce_ocf_5_min | 0.3% |
| roce_ocf_9_mean | 10000008.2% |
| roce_ocf_9_median | 10.8% |
| roce_ocf_9_min | 0.3% |
roe_operatingCashflow
aka roe_ocf
| entry | value |
|---|---|
| roe_ocf_2024 | 14.9% |
| roe_ocf_3_mean | 7.1% |
| roe_ocf_3_median | 6.5% |
| roe_ocf_3_min | 0.5% |
| roe_ocf_5_mean | 9.8% |
| roe_ocf_5_median | 11.6% |
| roe_ocf_5_min | 0.5% |
| roe_ocf_9_mean | 10000013.5% |
| roe_ocf_9_median | 15.6% |
| roe_ocf_9_min | 0.5% |
roic_operatingCashflow
aka roic_ocf
| entry | value |
|---|---|
| roic_ocf_2024 | 118.9% |
| roic_ocf_3_mean | 48.9% |
| roic_ocf_3_median | 35.7% |
| roic_ocf_3_min | 5.1% |
| roic_ocf_5_mean | 104.7% |
| roic_ocf_5_median | 81.2% |
| roic_ocf_5_min | 5.1% |
| roic_ocf_9_mean | 10000216.1% |
| roic_ocf_9_median | 216.4% |
| roic_ocf_9_min | 5.1% |
evtoebitda Stats
| entry | value |
|---|---|
| evToEbitda_2024 | 75.41 |
| evToEbitda_3_mean | 54.43 |
| evToEbitda_3_median | 59.49 |
| evToEbitda_3_min | 19.19 |
| evToEbitda_5_mean | 51.17 |
| evToEbitda_5_median | 51.13 |
| evToEbitda_5_min | 19.19 |
| evToEbitda_9_mean | 290.09 |
| evToEbitda_9_median | 58.28 |
| evToEbitda_9_min | 19.19 |
pb Stats
| entry | value |
|---|---|
| pb_2024 | 7.77 |
| pb_3_mean | 3.55 |
| pb_3_median | 2.65 |
| pb_3_min | 1.13 |
| pb_5_mean | 3.76 |
| pb_5_median | 3.63 |
| pb_5_min | 1.13 |
| pb_9_mean | 0.01B |
| pb_9_median | 5.06 |
| pb_9_min | 1.13 |
pe Stats
| entry | value |
|---|---|
| pe_2024 | 224.02 |
| pe_3_mean | 0.08B |
| pe_3_median | inf |
| pe_3_min | 224.02 |
| pe_5_mean | 0.07B |
| pe_5_median | inf |
| pe_5_min | 120.60 |
| pe_9_mean | 0.05B |
| pe_9_median | 0.05B |
| pe_9_min | 103.91 |
pfcf Stats
| entry | value |
|---|---|
| pfcf_2024 | 78.28 |
| pfcf_3_mean | 0.05B |
| pfcf_3_median | 0.05B |
| pfcf_3_min | 28.20 |
| pfcf_5_mean | 0.03B |
| pfcf_5_median | 63.41 |
| pfcf_5_min | 28.20 |
| pfcf_9_mean | 0.02B |
| pfcf_9_median | 102.03 |
| pfcf_9_min | 28.20 |
pocf Stats
| entry | value |
|---|---|
| pocf_2024 | 52.93 |
| pocf_3_mean | 209.40 |
| pocf_3_median | 39.24 |
| pocf_3_min | 13.89 |
| pocf_5_mean | 148.75 |
| pocf_5_median | 30.28 |
| pocf_5_min | 13.89 |
| pocf_9_mean | 287.17 |
| pocf_9_median | 44.47 |
| pocf_9_min | 13.89 |
ps Stats
| entry | value |
|---|---|
| ps_2024 | 6.97 |
| ps_3_mean | 2.84 |
| ps_3_median | 1.85 |
| ps_3_min | 0.67 |
| ps_5_mean | 3.17 |
| ps_5_median | 2.98 |
| ps_5_min | 0.67 |
| ps_9_mean | 12.71 |
| ps_9_median | 5.63 |
| ps_9_min | 0.67 |
yield_operatingCashflow
aka yield_ocf
| entry | value |
|---|---|
| yield_ocf_2024 | 1.9% |
| yield_ocf_3_mean | 3.0% |
| yield_ocf_3_median | 2.6% |
| yield_ocf_3_min | 0.1% |
| yield_ocf_5_mean | 3.4% |
| yield_ocf_5_median | 3.2% |
| yield_ocf_5_min | 0.1% |
| yield_ocf_9_mean | 2.5% |
| yield_ocf_9_median | 2.3% |
| yield_ocf_9_min | 0.1% |
yield_income::operating
aka yield_oi
| entry | value |
|---|---|
| yield_oi_2024 | 0.3% |
| yield_oi_3_mean | -1.6% |
| yield_oi_3_median | -0.8% |
| yield_oi_3_min | -5.6% |
| yield_oi_5_mean | -0.9% |
| yield_oi_5_median | 0.2% |
| yield_oi_5_min | -5.6% |
| yield_oi_9_mean | -0.3% |
| yield_oi_9_median | 0.4% |
| yield_oi_9_min | -5.6% |
Want to explore further, try these wonderful companies below or Use Search to find your favorite company or Check out our list of curated stocks here: Curated Stock List(new)
Join the 1,000+ Sleep Well Investors friends simplifying their investing decisions with SecDiver.com and SleepWellInvesting 🛌
*No account required, We promise to be respectful of your time and never spam you...