Public finmodels

Browse the latest adjustable working valuation models published by Modeledge users. Open any model to inspect its assumptions, scenarios, formulas, and outputs.

Reddit 2027 FCF yield valuationModel
RDDTReddit, Inc.Updated Aug 11, 2026 · Revised 3 times
Fair value
$188.63
Upside
19.1%
2027 FCF
$1.8k
Financial model•assumptions as of 2026-08-05•USD
By@hypertonx
Five9 forward revenue valuationModel
FIVNFive9Updated Aug 11, 2026 · Revised 2 times
Fair value
$31.31
Upside/downside
-5.1%
FY2027E revenue
$1,380
Financial model•assumptions as of 2026-08-11•USD
By@hypertonx
Royal Gold Forward EV EBITDA Hawk ValuationModel
RGLDRoyal Gold IncUpdated Aug 11, 2026 · Revised 1 time
Fair value per share
$242.16
Upside or downside to current price
3.9%
2026 estimated revenue in millions
$1791.5
Financial model•assumptions as of 2026-08-11•USD
By@hypertonx
Fiserv FCF yield and adjusted EPS valuationModel
FISVFiserv, Inc.Updated Aug 11, 2026 · Revised 2 times
Fair value
$56.92
Upside/downside
5.2%
2027E adjusted EPS
$8.00
Financial model•assumptions as of 2026-08-06•USD
By@hypertonx
Hims & Hers Health DCF valuationModel
HIMSHims & Hers Health Inc.Updated Aug 10, 2026 · Revised 1 time
Fair value
$37.36
Upside / downside
17.6%
Equity value ($M)
$8,779
Financial model•assumptions as of 2026-08-10•USD
By@hypertonx
Obsidian Energy — 2027 Sustainable FCF ValuationModel
OBEObsidian Energy Ltd.Updated Aug 10, 2026
Fair value
$16.29
Upside
55.6%
2027 FFO
402.7
Financial model•assumptions as of 2026-08-10•USD
By@hypertonx
Aspen Aerogels operating DCF valuationModel
ASPNAspen Aerogels IncUpdated Aug 10, 2026 · Revised 2 times
Fair value
$8.99
Upside / downside
43.0%
Enterprise value
$695.6
Financial model•assumptions as of 2026-08-11•USD
By@hypertonx
Crocs Hawk P/E valuationModel
CROXCrocs Inc.Updated Aug 10, 2026 · Revised 1 time
Fair value
$159.28
Upside/downside
15.3%
Current forward P/E
10.0
Financial model•assumptions as of 2026-08-10•USD
By@hypertonx
Celsius forward P/E margin valuationModel
CELHCelsius Holdings Inc.Updated Aug 10, 2026 · Revised 2 times
Fair value
$37.56
Upside/downside
40.1%
Forward net income
$432.0
Financial model•assumptions as of 2026-08-10•USD
By@hypertonx
Duolingo 2028 normalized FCF valuationModel
DUOLDuolingo Inc.Updated Aug 10, 2026 · Revised 2 times
Fair value per share
$161.74
Upside / downside to current price
23.6%
Financial model•assumptions as of 2026-08-10•USD
By@hypertonx
AppLovin continuing-operations DCF valuationModel
APPAppLovin CorporationUpdated Aug 9, 2026 · Revised 4 times
Fair value
$396.33
Upside
14.3%
Enterprise value
$133.2k
Financial model•assumptions as of 2026-08-09•USD
By@hypertonx
Warrior Met Coal normalized EV/EBITDA valuationModel
HCCWarrior Met Coal, Inc.Updated Aug 9, 2026 · Revised 2 times
Normalized adjusted EBITDA
$657
Enterprise value
$3,614
Equity value
$3,667
Financial model•assumptions as of 2026-08-09•USD
By@hypertonx
Open Lending / ANV completed cash acquisition valuationModel
LPROOpen Lending CorporationUpdated Aug 9, 2026 · Revised 2 times
Fair value per share
$3.15
Implied equity value
$372.7
Cash consideration per share
$3.15
Financial model•assumptions as of 2026-07-30•USD
By@hypertonx
Delek US Q2 2026 sum-of-the-parts valuationModel
DKDelek US Holdings Inc.Updated Aug 8, 2026 · Revised 3 times
Fair value per DK share
$62.47
Upside/downside
6.9%
Equity value
$3,917
Financial model•assumptions as of 2026-08-09•USD
By@hypertonx
Natural Resource Partners Q2 2026 normalized FCFE valuationModel
NRPNatural Resource Partners LPUpdated Aug 8, 2026 · Revised 2 times
Fair value per unit
$115.90
Upside/downside
8.4%
Equity value
$1.5k
Financial model•assumptions as of 2026-08-08•USD
By@hypertonx
WIX AI-risk-adjusted FCF DCFModel
WIXWix.com LtdUpdated Aug 8, 2026 · Revised 5 times
2030 normalized FCF
$660
Core equity value
$5,615
AI-risk-adjusted equity value
$4,941
Financial model•assumptions as of 2026-08-08•USD
By@hypertonx
SSR Mining Q2 2026 run-rate EV/FCF yield valuationModel
SSRMSSR Mining Inc.Updated Aug 8, 2026 · Revised 4 times
Run-rate fair value
$33.30
Mine-life cross-check
$26.30
Run-rate upside/downside
4.8%
Financial model•assumptions as of 2026-08-08•USD
By@hypertonx
Marathon Petroleum Q2 2026 SOTP valuationModel
MPCMarathon Petroleum CorporationUpdated Aug 8, 2026 · Revised 5 times
Standalone enterprise value
$32.50
MPC value of MPLX stake
$34.40
MPC equity value
$66.46
Financial model•assumptions as of 2026-08-08•USD
By@hypertonx
Core Natural Resources normalized EV/EBITDA valuationModel
CNRCore Natural Resources, Inc.Updated Aug 7, 2026 · Revised 2 times
Fair value
$87.61
Upside
-2.2%
Enterprise value
$4.3k
Financial model•assumptions as of 2026-08-08•USD
By@hypertonx
Rocket Companies driver-based EPS valuationModel
RKTRocket Companies Inc.Updated Aug 7, 2026 · Revised 1 time
Fair value
$19.73
Upside
44.6%
FY2027E adjusted EPS
$0.88
Financial model•assumptions as of 2026-08-07•USD
By@hypertonx
AMR 2026 FCF yield valuationModel
AMRAlpha Metallurgical Resources Inc.Updated Aug 7, 2026 · Revised 2 times
Fair value
$86.38
Upside
-43.3%
Normalized FCF
$84.5
Financial model•assumptions as of 2026-08-07•USD
By@hypertonx
ASIX EV/EBITDA normalized valuationModel
ASIXAdvanSix Inc.Updated Aug 7, 2026 · Revised 1 time
Fair value
$17.56
Upside/downside
5.5%
Enterprise value
$742.0
Financial model•assumptions as of 2026-08-07•USD
By@hypertonx
Danaos Q2 2026 NAV and EBITDA valuationModel
DACDanaos CorporationUpdated Aug 7, 2026 · Revised 3 times
Book NAV per share
$222.86
Annualized adjusted EBITDA
$747
Net debt
$224
Financial model•assumptions as of 2026-08-07•USD
By@hypertonx
Shift4 2026 enterprise-value-to-FCF valuationModel
FOURShift4 Payments Inc.Updated Aug 7, 2026 · Revised 2 times
Fair value / share
$46.23
Upside / downside
3.8%
Implied enterprise value ($M)
$8,465
Financial model•assumptions as of 2026-08-07•USD
By@hypertonx
Instacart owner FCF yield valuationModel
CARTMapleBear Inc.Updated Aug 6, 2026 · Revised 1 time
Fair value per share
$60.98
Upside / downside
35.4%
Normalized owner FCF ($M)
725
Financial model•assumptions as of 2026-08-06•USD
By@hypertonx
EVER valuation - EV/revenue and EBITDA cross-checkModel
EVEREverQuote Inc.Updated Aug 6, 2026 · Revised 1 time
Fair value per share
$28.09
Upside / downside
17.9%
Target enterprise value
$823
Financial model•assumptions as of 2026-08-07•USD
By@hypertonx
SanDisk blended earnings-power valuationModel
SNDKSanDisk CorporationUpdated Aug 6, 2026 · Revised 5 times
Fair value
$1324.11
Upside/downside
5.2%
Blended earnings-power EPS
$74.45
Financial model•assumptions as of 2026-08-06•USD
By@hypertonx
Chegg 2026 EV/EBITDA valuationModel
CHGGChegg, IncUpdated Aug 6, 2026 · Revised 1 time
Fair value
$1.32
Upside/downside
50.2%
FY2026 adjusted EBITDA ($M)
$27.0
Financial model•assumptions as of 2026-08-06•USD
By@hypertonx
SharonAI contracted run-rate peer valuationModel
SHAZSharonAI Holdings Inc.Updated Aug 6, 2026 · Revised 2 times
Fair value per share
$81.31
Upside or downside
55.9%
Implied equity value ($B)
$3.41
Financial model•assumptions as of 2026-08-06•USD
By@hypertonx
Power Solutions International 2026 EV/EBITDA valuationModel
PSIXPower Solutions International, Inc.Updated Aug 6, 2026 · Revised 1 time
Fair value per share
$38.76
Upside / downside
17.4%
Financial model•assumptions as of 2026-08-06•USD
By@hypertonx
LyondellBasell spread-adjusted EV/EBITDA valuationModel
LYBLyondellBasell IndustriesUpdated Aug 6, 2026 · Revised 4 times
Normalized adjusted EBITDA
$4.40
Net debt
$10.28
Implied enterprise value
$30.80
Financial model•assumptions as of 2026-08-06•USD
By@hypertonx
METC SOTP EV/EBITDA valuationModel
METCRamaco Resources Inc.Updated Aug 6, 2026 · Revised 1 time
Fair value
$14.56
Upside/downside
59.5%
Normalized EBITDA
$118.63
Financial model•assumptions as of 2026-08-06•USD
By@hypertonx
Nexa Resources FCF yield valuationModel
NEXANexa Resources SAUpdated Aug 6, 2026 · Revised 1 time
Fair value per share
$18.43
Upside / downside
31.2%
Attributable normalized FCF ($M)
$488
Financial model•assumptions as of 2026-08-06•USD
By@hypertonx
Bloom Energy discounted 2028 enterprise valuationModel
BEBloom Energy CorporationUpdated Aug 5, 2026 · Revised 1 time
Fair value
$128.42
Upside/downside
-45.8%
FY2028 revenue
$7.1k
Financial model•assumptions as of 2026-08-05•USD
By@hypertonx
Abercrombie & Fitch FY2026 forward P/E valuationModel
ANFAbercrombie & Fitch CoUpdated Aug 5, 2026 · Revised 2 times
Fair value
$122.75
Upside / downside
12.6%
Modeled FY2026 EPS
$10.67
Financial model•assumptions as of 2026-08-05•USD
By@hypertonx
Micron Technology cycle-adjusted earnings valuationModel
MUMicron Technology IncUpdated Aug 5, 2026 · Revised 1 time
Fair value
$1,065.53
Upside/downside
16.0%
Normalized EPS
$62.68
Financial model•assumptions as of 2026-08-05•USD
By@hypertonx
Digital Turbine conservative FY2027 EBITDA and FCF valuationModel
APPSDigital Turbine Inc.Updated Aug 5, 2026 · Revised 1 time
Fair value per share
$8.45
Upside / downside
-33.5%
Normalized FY2027 adjusted EBITDA ($M)
$150
Financial model•assumptions as of 2026-08-05•USD
By@hypertonx
Twist Bioscience guidance-aware optimistic FY2031 EBITDA valuationModel
TWSTTwist Bioscience CorporationUpdated Aug 5, 2026 · Revised 2 times
Fair value per share
$112.43
Upside / downside
0.9%
Present implied equity value ($B)
$8.22
Financial model•assumptions as of 2026-08-05•USD
By@hypertonx
SK Telecom Q2 2026 core and AI infrastructure SOTP valuationModel
SKMSK Telecom Co., Ltd.Updated Aug 5, 2026 · Revised 1 time
Fair value per SKM ADS
$50.30
Upside/downside
41.7%
Normalized EBITDA
5.289
Financial model•assumptions as of 2026-08-05•USD
By@hypertonx
Uber growth-security PEG and owner-earnings valuationModel
UBERUber Technologies IncUpdated Aug 5, 2026 · Revised 1 time
Blended fair value
$73.98
Upside or downside
2.8%
Current implied PEG
0.97
Financial model•assumptions as of 2026-08-05•USD
By@hypertonx
CVR Energy SOTP Mid-Cycle Refining ValuationModel
CVICVR Energy IncUpdated Aug 5, 2026 · Revised 1 time
Normalized petroleum EBITDA
$677
Implied equity value
$2,956
Fair value / share
$29.41
Financial model•assumptions as of 2026-08-05•USD
By@hypertonx
Peabody Energy EV/EBITDA valuationModel
BTUPeabody Energy CorporationUpdated Aug 4, 2026 · Revised 1 time
Fair value
$24.72
Upside
11.4%
Normalized EBITDA
615
Financial model•assumptions as of 2026-07-29•USD
By@hypertonx
PBF Energy normalized EV/EBITDA valuationModel
PBFPBF Energy Inc.Updated Aug 4, 2026 · Revised 1 time
Fair value
$76.18
Upside/downside
14.6%
Enterprise value ($M)
$10,080
Financial model•assumptions as of 2026-08-04•USD
By@hypertonx
IREN contracted cloud and infrastructure SOTP valuationModel
IRENIris Energy LtdUpdated Aug 4, 2026 · Revised 1 time
Blended fair value per share
$38.93
Upside or downside
-6.0%
Blended equity value
$15.6
Financial model•assumptions as of 2026-08-04•USD
By@hypertonx
DigitalOcean AI-cloud forward revenue valuationModel
DOCNDigitalOcean Holdings Inc.Updated Aug 4, 2026 · Revised 3 times
Fair value per share
$147.73
Implied equity value ($B)
$18.69
Present value enterprise value ($B)
$18.97
Financial model•assumptions as of 2026-08-04•USD
By@hypertonx
Meta Platforms five-year FCF DCF valuationModel
METAMeta Platforms Inc.Updated Aug 4, 2026 · Revised 2 times
FY2026E revenue
249.2
FY2026E free cash flow
13.7
Enterprise value
1,415
Financial model•assumptions as of 2026-08-04•USD
By@hypertonx
Methanex EV/EBITDA valuationModel
MEOHMethanex CorporationUpdated Aug 3, 2026 · Revised 1 time
Normalized adjusted EBITDA
$1.30
Enterprise value
$7.80
Equity value
$5.78
Financial model•assumptions as of 2026-08-04•USD
By@hypertonx
STNG EV/EBITDA ValuationModel
STNGScorpio Tankers Inc.Updated Aug 2, 2026 · Revised 1 time
Normalized EBITDA
$750
Enterprise value
$4,125
Implied equity value
$6,037
Financial model•assumptions as of 2026-07-30•USD
By@hypertonx
UFPI EV/EBITDA valuationModel
UFPIUFP Industries, Inc.Updated Jul 31, 2026 · Revised 1 time
Fair value / share
$90.08
Upside / downside
3.8%
Financial model•assumptions as of 2026-07-31•USD
By@hypertonx
Alliance Resource Partners LP EV/EBITDA valuationModel
ARLPAlliance Resource Partners LPUpdated Jul 31, 2026 · Revised 2 times
Fair value per unit
$28.25
Upside/downside
7.9%
Adjusted EBITDA ($M)
745
Financial model•assumptions as of 2026-07-31•USD
By@hypertonx