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 CRM was 278.33 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
enterprise_value
aka ev
| entry | value |
|---|---|
| ev_2025 | 270.68B |
| ev_3_cagr | 26.0% |
| ev_3_mean | 245.98B |
| ev_3_median | 263.78B |
| ev_3_min | 135.44B |
| ev_5_cagr | 6.3% |
| ev_5_mean | 239.62B |
| ev_5_median | 255.48B |
| ev_5_min | 135.44B |
| ev_9_cagr | 22.0% |
| ev_9_mean | 180.15B |
| ev_9_median | 170.05B |
| ev_9_min | 45.07B |
revenue Stats
| entry | value |
|---|---|
| revenue_2025 | 37.90B |
| revenue_3_cagr | 12.7% |
| revenue_3_mean | 32.65B |
| revenue_3_median | 33.10B |
| revenue_3_min | 26.49B |
| revenue_5_cagr | 17.2% |
| revenue_5_mean | 28.16B |
| revenue_5_median | 28.92B |
| revenue_5_min | 17.10B |
| revenue_9_cagr | 21.3% |
| revenue_9_mean | 20.79B |
| revenue_9_median | 19.18B |
| revenue_9_min | 6.67B |
marketcap Stats
| entry | value |
|---|---|
| marketcap_2025 | 271.09B |
| marketcap_3_cagr | 27.2% |
| marketcap_3_mean | 244.05B |
| marketcap_3_median | 262.20B |
| marketcap_3_min | 131.85B |
| marketcap_5_cagr | 6.0% |
| marketcap_5_mean | 237.87B |
| marketcap_5_median | 251.12B |
| marketcap_5_min | 131.85B |
| marketcap_9_cagr | 21.7% |
| marketcap_9_mean | 179.40B |
| marketcap_9_median | 171.95B |
| marketcap_9_min | 46.23B |
operatingCashflow
aka ocf
| entry | value |
|---|---|
| ocf_2025 | 13.09B |
| ocf_3_cagr | 29.7% |
| ocf_3_mean | 9.11B |
| ocf_3_median | 8.67B |
| ocf_3_min | 6.00B |
| ocf_5_cagr | 24.8% |
| ocf_5_mean | 7.59B |
| ocf_5_median | 6.56B |
| ocf_5_min | 4.33B |
| ocf_9_cagr | 25.7% |
| ocf_9_mean | 5.55B |
| ocf_9_median | 4.57B |
| ocf_9_min | 1.67B |
income::operating
aka oi
| entry | value |
|---|---|
| oi_2025 | 7.21B |
| oi_3_cagr | 136.0% |
| oi_3_mean | 3.45B |
| oi_3_median | 3.02B |
| oi_3_min | 0.55B |
| oi_5_cagr | 89.2% |
| oi_5_mean | 2.42B |
| oi_5_median | 0.79B |
| oi_5_min | 0.30B |
| oi_9_cagr | 58.4% |
| oi_9_mean | 1.59B |
| oi_9_median | 0.49B |
| oi_9_min | 0.11B |
owner_earnings
aka oe
| entry | value |
|---|---|
| oe_2025 | 9.25B |
| oe_3_cagr | 54.6% |
| oe_3_mean | 5.38B |
| oe_3_median | 4.87B |
| oe_3_min | 2.50B |
| oe_5_cagr | 37.2% |
| oe_5_mean | 4.22B |
| oe_5_median | 2.77B |
| oe_5_min | 1.90B |
| oe_9_cagr | 31.4% |
| oe_9_mean | 2.97B |
| oe_9_median | 1.90B |
| oe_9_min | 0.79B |
margin_operatingCashflow
aka ocfm
| entry | value |
|---|---|
| ocfm_2025 | 34.5% |
| ocfm_3_mean | 27.3% |
| ocfm_3_median | 26.0% |
| ocfm_3_min | 22.6% |
| ocfm_5_mean | 26.2% |
| ocfm_5_median | 24.0% |
| ocfm_5_min | 22.6% |
| ocfm_9_mean | 25.9% |
| ocfm_9_median | 25.4% |
| ocfm_9_min | 22.6% |
margin_income::operating
aka opm
| entry | value |
|---|---|
| opm_2025 | 19.0% |
| opm_3_mean | 9.7% |
| opm_3_median | 8.8% |
| opm_3_min | 2.1% |
| opm_5_mean | 7.1% |
| opm_5_median | 2.7% |
| opm_5_min | 1.7% |
| opm_9_mean | 5.5% |
| opm_9_median | 2.9% |
| opm_9_min | 1.7% |
margin_owner_earnings
aka oem
| entry | value |
|---|---|
| oem_2025 | 24.4% |
| oem_3_mean | 15.7% |
| oem_3_median | 14.5% |
| oem_3_min | 9.4% |
| oem_5_mean | 13.8% |
| oem_5_median | 10.4% |
| oem_5_min | 8.9% |
| oem_9_mean | 12.8% |
| oem_9_median | 11.3% |
| oem_9_min | 8.9% |
roic Stats
| entry | value |
|---|---|
| roic_2025 | 80.1% |
| roic_3_mean | 41.5% |
| roic_3_median | 39.1% |
| roic_3_min | 7.7% |
| roic_5_mean | 29.9% |
| roic_5_median | 10.5% |
| roic_5_min | 5.8% |
| roic_9_mean | 22.9% |
| roic_9_median | 12.6% |
| roic_9_min | 5.8% |
roic_cash Stats
| entry | value |
|---|---|
| roic_cash_2025 | 78.6% |
| roic_cash_3_mean | 40.8% |
| roic_cash_3_median | 38.5% |
| roic_cash_3_min | 7.6% |
| roic_cash_5_mean | 29.4% |
| roic_cash_5_median | 10.4% |
| roic_cash_5_min | 5.7% |
| roic_cash_9_mean | 22.5% |
| roic_cash_9_median | 12.4% |
| roic_cash_9_min | 5.7% |
roa Stats
| entry | value |
|---|---|
| roa_2025 | 7.2% |
| roa_3_mean | 3.5% |
| roa_3_median | 3.1% |
| roa_3_min | 0.6% |
| roa_5_mean | 2.5% |
| roa_5_median | 0.9% |
| roa_5_min | 0.5% |
| roa_9_mean | 2.2% |
| roa_9_median | 1.4% |
| roa_9_min | 0.5% |
roa_goodwill Stats
| entry | value |
|---|---|
| roa_goodwill_2025 | 14.1% |
| roa_goodwill_3_mean | 6.8% |
| roa_goodwill_3_median | 6.0% |
| roa_goodwill_3_min | 1.2% |
| roa_goodwill_5_mean | 4.9% |
| roa_goodwill_5_median | 1.6% |
| roa_goodwill_5_min | 1.0% |
| roa_goodwill_9_mean | 4.0% |
| roa_goodwill_9_median | 2.2% |
| roa_goodwill_9_min | 1.0% |
roce Stats
| entry | value |
|---|---|
| roce_2025 | 10.4% |
| roce_3_mean | 5.0% |
| roce_3_median | 4.4% |
| roce_3_min | 0.8% |
| roce_5_mean | 3.6% |
| roce_5_median | 1.2% |
| roce_5_min | 0.8% |
| roce_9_mean | 3.6% |
| roce_9_median | 2.9% |
| roce_9_min | 0.8% |
roe Stats
| entry | value |
|---|---|
| roe_2025 | 12.1% |
| roe_3_mean | 5.8% |
| roe_3_median | 5.2% |
| roe_3_min | 0.9% |
| roe_5_mean | 4.2% |
| roe_5_median | 1.4% |
| roe_5_min | 0.9% |
| roe_9_mean | 4.0% |
| roe_9_median | 3.2% |
| roe_9_min | 0.9% |
roic_operatingCashflow
aka roic_ocf
| entry | value |
|---|---|
| roic_ocf_2025 | 145.6% |
| roic_ocf_3_mean | 113.8% |
| roic_ocf_3_median | 112.4% |
| roic_ocf_3_min | 84.8% |
| roic_ocf_5_mean | 103.6% |
| roic_ocf_5_median | 88.5% |
| roic_ocf_5_min | 81.5% |
| roic_ocf_9_mean | 106.1% |
| roic_ocf_9_median | 89.2% |
| roic_ocf_9_min | 79.3% |
roa_operatingCashflow
aka roa_ocf
| entry | value |
|---|---|
| roa_ocf_2025 | 13.1% |
| roa_ocf_3_mean | 9.2% |
| roa_ocf_3_median | 8.8% |
| roa_ocf_3_min | 6.3% |
| roa_ocf_5_mean | 8.7% |
| roa_ocf_5_median | 7.5% |
| roa_ocf_5_min | 6.3% |
| roa_ocf_9_mean | 10.8% |
| roa_ocf_9_median | 10.7% |
| roa_ocf_9_min | 6.3% |
roce_operatingCashflow
aka roce_ocf
| entry | value |
|---|---|
| roce_ocf_2025 | 18.9% |
| roce_ocf_3_mean | 13.2% |
| roce_ocf_3_median | 12.6% |
| roce_ocf_3_min | 8.7% |
| roce_ocf_5_mean | 12.5% |
| roce_ocf_5_median | 11.2% |
| roce_ocf_5_min | 8.7% |
| roce_ocf_9_mean | 20.1% |
| roce_ocf_9_median | 16.5% |
| roce_ocf_9_min | 8.7% |
roe_operatingCashflow
aka roe_ocf
| entry | value |
|---|---|
| roe_ocf_2025 | 21.9% |
| roe_ocf_3_mean | 15.5% |
| roe_ocf_3_median | 14.9% |
| roe_ocf_3_min | 10.3% |
| roe_ocf_5_mean | 14.4% |
| roe_ocf_5_median | 12.5% |
| roe_ocf_5_min | 10.3% |
| roe_ocf_9_mean | 22.0% |
| roe_ocf_9_median | 19.7% |
| roe_ocf_9_min | 10.3% |
evtoebitda Stats
| entry | value |
|---|---|
| evToEbitda_2025 | 25.34 |
| evToEbitda_3_mean | 37.42 |
| evToEbitda_3_median | 35.50 |
| evToEbitda_3_min | 25.34 |
| evToEbitda_5_mean | 51.46 |
| evToEbitda_5_median | 44.56 |
| evToEbitda_5_min | 25.34 |
| evToEbitda_9_mean | 64.29 |
| evToEbitda_9_median | 73.66 |
| evToEbitda_9_min | 25.34 |
pb Stats
| entry | value |
|---|---|
| pb_2025 | 4.43 |
| pb_3_mean | 4.10 |
| pb_3_median | 4.38 |
| pb_3_min | 2.26 |
| pb_5_mean | 4.26 |
| pb_5_median | 4.38 |
| pb_5_min | 2.26 |
| pb_9_mean | 5.28 |
| pb_9_median | 4.65 |
| pb_9_min | 2.26 |
pe Stats
| entry | value |
|---|---|
| pe_2025 | 43.75 |
| pe_3_mean | 357.56 |
| pe_3_median | 84.34 |
| pe_3_min | 43.75 |
| pe_5_mean | 515.84 |
| pe_5_median | 84.34 |
| pe_5_min | 43.75 |
| pe_9_mean | 0.01B |
| pe_9_median | 179.24 |
| pe_9_min | 43.75 |
pfcf Stats
| entry | value |
|---|---|
| pfcf_2025 | 21.80 |
| pfcf_3_mean | 30.14 |
| pfcf_3_median | 29.32 |
| pfcf_3_min | 21.80 |
| pfcf_5_mean | 39.37 |
| pfcf_5_median | 36.91 |
| pfcf_5_min | 21.80 |
| pfcf_9_mean | 41.13 |
| pfcf_9_median | 41.99 |
| pfcf_9_min | 21.80 |
pocf Stats
| entry | value |
|---|---|
| pocf_2025 | 20.71 |
| pocf_3_mean | 27.39 |
| pocf_3_median | 26.62 |
| pocf_3_min | 20.71 |
| pocf_5_mean | 34.68 |
| pocf_5_median | 33.44 |
| pocf_5_min | 20.71 |
| pocf_9_mean | 35.00 |
| pocf_9_median | 35.04 |
| pocf_9_min | 20.71 |
ps Stats
| entry | value |
|---|---|
| ps_2025 | 7.15 |
| ps_3_mean | 7.35 |
| ps_3_median | 7.62 |
| ps_3_min | 4.98 |
| ps_5_mean | 8.82 |
| ps_5_median | 8.63 |
| ps_5_min | 4.98 |
| ps_9_mean | 8.93 |
| ps_9_median | 9.00 |
| ps_9_min | 4.98 |
yield_owner_earnings
aka yield_oe
| entry | value |
|---|---|
| yield_oe_2025 | inf |
| yield_oe_3_mean | inf |
| yield_oe_3_median | inf |
| yield_oe_3_min | inf |
| yield_oe_5_mean | inf |
| yield_oe_5_median | inf |
| yield_oe_5_min | inf |
| yield_oe_9_mean | inf |
| yield_oe_9_median | inf |
| yield_oe_9_min | inf |
yield_operatingCashflow
aka yield_ocf
| entry | value |
|---|---|
| yield_ocf_2025 | 4.8% |
| yield_ocf_3_mean | 3.8% |
| yield_ocf_3_median | 3.8% |
| yield_ocf_3_min | 2.8% |
| yield_ocf_5_mean | 3.2% |
| yield_ocf_5_median | 3.0% |
| yield_ocf_5_min | 1.9% |
| yield_ocf_9_mean | 3.1% |
| yield_ocf_9_median | 2.9% |
| yield_ocf_9_min | 1.9% |
yield_income::operating
aka yield_oi
| entry | value |
|---|---|
| yield_oi_2025 | 2.7% |
| yield_oi_3_mean | 1.3% |
| yield_oi_3_median | 1.0% |
| yield_oi_3_min | 0.4% |
| yield_oi_5_mean | 0.9% |
| yield_oi_5_median | 0.4% |
| yield_oi_5_min | 0.1% |
| yield_oi_9_mean | 0.7% |
| yield_oi_9_median | 0.4% |
| yield_oi_9_min | 0.1% |
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...