Stock Valuation
Value any listed stock with your own assumptions. Fair value = median of DCF, Dividend-Discount and Graham — each dropped when its inputs don’t apply.
Load stock data
Type a TASI or Nomu ticker to auto-fill the inputs from the latest annual figures. Edit any field after loading.
104.29
41.60
42.43
Price
Per-share data
Discounted cash flow
Discount rate (CAPM)
Cost of equity = risk-free + beta × premium, floored at 8%.
Benchmark returns
annualized| Index | 1Y | 3Y | 5Y |
|---|---|---|---|
| S&P 500 · SPY | — | — | — |
| Nasdaq-100 · QQQ | — | — | — |
TASI30 and TASI Growth returns are withheld until their index composition is finalised — we'd rather show nothing than publish figures from an unfinished index.
Annualized total return. TASI30 = largest TASI names by market cap; TASI Growth = fastest revenue growers with positive net-income growth — both cap-weighted (10% cap) and reconstituted yearly, so names join/leave as they qualify.
Estimates for screening only — not investment advice. Verify the inputs before committing.