Public finmodels
Browse the latest adjustable working valuation models published by Modeledge users. Open any model to inspect its assumptions, scenarios, formulas, and outputs.
NAMMNamib MineralsUpdated Oct 7, 2026 · Revised 9 times
Risk-adjusted fair value per share
$1.30
Fair value per basic share
$1.42
Financial model•assumptions as of 2026-10-07•USD
SharonAI contracted run-rate peer valuation
Upside
+78.3%
SHAZSharonAI Holdings Inc.Updated Oct 7, 2026 · Revised 10 times
Fair value per share
$80.46
Implied equity value ($B)
$3.41
Financial model•assumptions as of 2026-10-07•USD
Power Solutions International 2026 EV/EBITDA valuation
Downside
-25.5%
PSIXPower Solutions International, Inc.Updated Oct 7, 2026 · Revised 6 times
Fair value per share
$38.49
2026E adjusted EBITDA
$104.8
Financial model•assumptions as of 2026-10-07•USD
Royal Gold Forward EV EBITDA Hawk Valuation
Upside
+6.3%
RGLDRoyal Gold IncUpdated Oct 7, 2026 · Revised 4 times
Fair value per share
$242.16
2026 estimated revenue in millions
$1791.5
Financial model•assumptions as of 2026-10-07•USD
Levi Strauss forward adjusted EPS valuation
Upside
+27.1%
LEVILevi Strauss & CoUpdated Oct 7, 2026 · Revised 2 times
Fair value per share
$24.80
Forward adjusted net income
$605.5
Financial model•assumptions as of 2026-10-07•USD
EQT conservative 2027 FCF yield valuation
Upside
+14.7%
EQTEQT CorporationUpdated Oct 7, 2026 · Revised 2 times
Fair value per share
$60.00
Implied enterprise value
$43,243
Financial model•assumptions as of 2026-10-07•USD
AerCap Capital Recycling Valuation
Upside
+16.4%
AERAerCap Holdings NVUpdated Oct 7, 2026 · Revised 4 times
Fair value per share
$165.98
Projected adjusted net income
$2.94
Financial model•assumptions as of 2026-10-07•USD
EQPTEquipmentShare.com IncUpdated Oct 7, 2026 · Revised 9 times
Fair value per share
$24.53
FY2026 adjusted core EBITDA ($M)
$2,002
Financial model•assumptions as of 2026-10-07•USD
SBSWSibanye StillwaterUpdated Oct 7, 2026 · Revised 8 times
Fair value per SBSW ADS
$15.01
Normalized adjusted EBITDA, R billions
48.2
Financial model•assumptions as of 2026-10-07•USD
Vicor 2030 FCF exit-multiple valuation
Downside
-35.9%
VICRVicor CorporationUpdated Oct 7, 2026 · Revised 4 times
Fair value per share
$181.39
FY2030 normalized FCF
$413
Financial model•assumptions as of 2026-10-07•USD
TWSTTwist Bioscience CorporationUpdated Oct 7, 2026 · Revised 8 times
Fair value per share
$112.43
Present implied equity value ($B)
$8.22
Financial model•assumptions as of 2026-10-07•USD
Hims & Hers Health DCF valuation
Upside
+26.5%
HIMSHims & Hers Health Inc.Updated Oct 7, 2026 · Revised 4 times
Fair value
$37.36
Equity value ($M)
$8,779
Financial model•assumptions as of 2026-10-07•USD
LULULululemon Athletica Inc.Updated Oct 7, 2026 · Revised 4 times
Fair value
$128.33
TTM EPS
$12.17
Financial model•assumptions as of 2026-10-07•USD
Boost Run IREN-CoreWeave ARR valuation
Upside
+15.7%
BRUNBoost Run, Inc.Updated Oct 7, 2026 · Revised 18 times
Fair value
$15.92
Implied equity value
1,407
Financial model•assumptions as of 2026-10-07•USD
Wolfspeed post-restructuring revenue valuation
Downside
-7.7%
WOLFWolfspeed, Inc.Updated Oct 7, 2026 · Revised 9 times
Fair value per share
$28.96
Implied equity value
$1.5k
Financial model•assumptions as of 2026-10-07•USD
NBIS Hawk valuation - AI cloud EV/ARR sum of parts
Downside
-22.8%
NBISNebius Group N.V.Updated Oct 7, 2026 · Revised 11 times
Fair value / share
$183.06
AI cloud operating EV
$64.0
Financial model•assumptions as of 2026-10-07•USD
IREN contracted cloud and infrastructure SOTP valuation
Downside
-47.7%
IRENIREN LimitedUpdated Oct 7, 2026 · Revised 5 times
Blended fair value per share
$20.25
Blended equity value
$8.8
Financial model•assumptions as of 2026-10-07•USD
Campbell's forward adjusted EPS valuation
Downside
-8.7%
CPBCampbell Soup CompanyUpdated Oct 7, 2026 · Revised 9 times
Fair value per share
$17.25
Forward adjusted net income
$531.3
Financial model•assumptions as of 2026-10-07•USD
ZIM merger-arbitrage valuation
Downside
-13.0%
ZIMZim Integrated Shipping Services Ltd.Updated Oct 6, 2026 · Revised 3 times
Fair value
$26.09
PV of $35 deal
$33.68
Financial model•assumptions as of 2026-09-30•USD
Tecogen Hawk EV/sales valuation
Upside
+47.1%
TGENTecogen Inc.Updated Oct 6, 2026 · Revised 5 times
Fair value
$4.06
Implied enterprise value
$118.4
Financial model•assumptions as of 2026-10-06•USD
Marvell forward normalized EPS valuation
Downside
-23.0%
MRVLMarvell Technology Inc.Updated Oct 6, 2026 · Revised 7 times
Fair value per share
$219.19
Forward normalized net income
$4.1k
Financial model•assumptions as of 2026-10-06•USD
EVCEntravision Communications CorporationUpdated Oct 6, 2026 · Revised 7 times
SOTP fair value per share
$14.51
Implied equity value ($M)
$1,493
Implied ATS enterprise value ($M)
$1,350
Financial model•assumptions as of 2026-10-06•USD
APPSDigital Turbine Inc.Updated Oct 6, 2026 · Revised 6 times
Fair value per share
$8.45
Normalized FY2027 adjusted EBITDA ($M)
$150
Financial model•assumptions as of 2026-10-06•USD
Western Digital classic forward PEG valuation
Downside
-10.8%
WDCWestern Digital CorporationUpdated Oct 6, 2026 · Revised 8 times
Fair value per share
$361.62
Current forward P/E
20.5
Financial model•assumptions as of 2026-10-06•USD
Seagate classic forward PEG valuation
Downside
-11.4%
STXSeagate Technology Holdings PLCUpdated Oct 6, 2026 · Revised 6 times
Fair value per share
$715.60
Current forward P/E
22.5
Financial model•assumptions as of 2026-10-06•USD
Vistra normalized common cash-flow valuation
Downside
-12.8%
VSTVistra CorpUpdated Oct 6, 2026 · Revised 2 times
Fair value per share
$145.39
Normalized common cash flow
$3.91B
Financial model•assumptions as of 2026-10-06•USD
Apogee Enterprises FY2027 earnings valuation
Downside
-2.7%
APOGApogee Enterprises, Inc.Updated Oct 6, 2026 · Revised 2 times
Fair value per share
$40.00
Earnings per share being capitalized
$3.20
Financial model•assumptions as of 2026-10-06•USD
Blue Moon Metals risk-adjusted project valuation
Downside
-21.9%
BMMBlue Moon Metals Inc.Updated Oct 6, 2026 · Revised 3 times
Fair value per BMM share
$3.85
Equity NAV before warrant exercise (USD m)
$434.8
Financial model•assumptions as of 2026-10-06•USD
Marvell conservative earning-power valuation
Downside
-32.3%
MRVLMarvell Technology Inc.Updated Oct 6, 2026 · Revised 3 times
Current normalized EPS
$3.75
Fourth-year normalized EPS
$10.71
Estimated value per share
$192.79
Financial model•assumptions as of 2026-10-06•USD
Boost Run normalized owner-earnings valuation
Downside
-50.6%
BRUNBoost Run, Inc.Updated Oct 6, 2026 · Revised 4 times
Normalized owner earnings
0.030
Capitalized owner earnings
0.60
Implied equity value
0.68
Financial model•assumptions as of 2026-10-06•USD
AppLovin continuing-operations DCF valuation
Upside
+40.9%
APPAppLovin CorporationUpdated Oct 5, 2026 · Revised 6 times
Fair value
$396.33
Enterprise value
$133.2k
Financial model•assumptions as of 2026-10-05•USD
RDIReading International IncUpdated Oct 5, 2026 · Revised 6 times
Fair value per share
$6.97
Implied equity value
$166.1
Financial model•assumptions as of 2026-10-05•USD
VNET forward revenue valuation
Upside
+65.1%
VNETVNET Group Inc.Updated Oct 5, 2026 · Revised 4 times
Fair value per share
$8.90
Implied equity value
$2.5k
Financial model•assumptions as of 2026-10-05•USD
Cleveland-Cliffs normalized EBITDA valuation
Upside
+52.0%
CLFCleveland-Cliffs Inc.Updated Oct 5, 2026 · Revised 2 times
Fair value / share
$18.33
Normalized adjusted EBITDA ($M)
$3,015
Financial model•assumptions as of 2026-10-05•USD
ACMRACM Research Inc.Updated Oct 5, 2026 · Revised 1 time
Current fair value per share
$59.05
2027 revenue
$1.4B
Financial model•assumptions as of 2026-10-05•USD
CBRS risk-adjusted 2029 EV/Sales valuation
Downside
-30.4%
CBRSCerebras Systems Inc.Updated Oct 5, 2026 · Revised 2 times
2029 core revenue
$6.5
2029 enterprise value
$45.5
Present enterprise value
$29.7
Financial model•assumptions as of 2026-10-05•USD
SSRMSSR Mining Inc.Updated Oct 2, 2026 · Revised 7 times
Run-rate fair value
$33.30
Mine-life cross-check
$26.30
Financial model•assumptions as of 2026-10-02•USD
WDAYWorkday Inc.Updated Oct 2, 2026 · Revised 7 times
P/FCF fair value per share
$193.57
Selected normalized FY2031 P/FCF
17.0
Financial model•assumptions as of 2026-10-02•USD
PBF Energy normalized EV/EBITDA valuation
Downside
-12.8%
PBFPBF Energy Inc.Updated Oct 2, 2026 · Revised 4 times
Fair value
$72.98
Enterprise value ($M)
$10,080
Financial model•assumptions as of 2026-10-02•USD
Innodata 2027 normalized cash flow valuation
Downside
-13.9%
INODInnodata IncUpdated Oct 2, 2026 · Revised 5 times
Fair value per share
$54.63
2027 normalized unlevered FCF ($M)
64.0
Financial model•assumptions as of 2026-10-02•USD
Micron Technology cycle-adjusted earnings valuation
Downside
-2.1%
MUMicron Technology IncUpdated Oct 2, 2026 · Revised 4 times
Fair value
$1,065.53
Normalized EPS
$62.68
Financial model•assumptions as of 2026-10-02•USD
General Mills forward adjusted EPS valuation
Upside
+17.1%
GISGeneral Mills IncUpdated Oct 2, 2026 · Revised 4 times
Fair value per share
$37.20
Forward adjusted net income
$1.7k
Financial model•assumptions as of 2026-10-02•USD
Arm Holdings forward revenue valuation
Downside
-15.7%
ARMArm Holdings plcUpdated Oct 2, 2026 · Revised 4 times
Fair value per share
$248.25
Implied equity value
$270.0k
Financial model•assumptions as of 2026-10-02•USD
Chegg liquidation value
Downside
-57.5%
CHGGChegg, IncUpdated Sep 30, 2026 · Revised 7 times
Liquidation value per share
$0.31
Liquidation equity value ($M)
$34.9
Financial model•assumptions as of 2026-09-30•USD
STNG EV/EBITDA Valuation
Upside
+25.4%
STNGScorpio Tankers Inc.Updated Sep 30, 2026 · Revised 5 times
Normalized EBITDA
$750
Enterprise value
$4,125
Implied equity value
$6,037
Financial model•assumptions as of 2026-09-30•USD
EVEREverQuote Inc.Updated Sep 30, 2026 · Revised 4 times
Fair value per share
$28.09
Target enterprise value
$823
Financial model•assumptions as of 2026-09-30•USD
FDS forward P/E valuation
Upside
+14.1%
FDSFactSet Research Systems IncUpdated Sep 30, 2026 · Revised 4 times
Fair value
$311.20
One-year forward EPS
$19.45
Financial model•assumptions as of 2026-09-30•USD
Delek US Q2 2026 sum-of-the-parts valuation
Downside
-20.6%
DKDelek US Holdings Inc.Updated Sep 30, 2026 · Revised 9 times
Fair value per DK share
$59.93
Equity value
$3,757
Financial model•assumptions as of 2026-09-30•USD
USAU CK Gold project NPV DCF valuation
Upside
+46.2%
USAUU.S. Gold Corp.Updated Sep 30, 2026 · Revised 3 times
Fair value
$20.64
Adjusted CK Gold NPV5
$1.3k
Financial model•assumptions as of 2026-09-30•USD
Conagra forward adjusted EPS valuation
Downside
-12.5%
CAGConagra Brands Inc.Updated Sep 30, 2026 · Revised 3 times
Fair value per share
$11.60
Forward adjusted net income
$696.0
Financial model•assumptions as of 2026-09-30•USD