Values the share as the present value of a growing dividend stream (Gordon growth).
Sector lens · : Fair value blends a cash-flow (DCF), a dividend (DDM) and a book-value (Graham) lens; methods that don't fit the company are dropped automatically.
Reference metrics from the latest statements — use them to judge whether a fair value is realistic.
A fair value implying a price-to-book far above the company's ROE would justify is usually a model artifact, not an opportunity.
Drag to see how your view changes the value.
Cost of equity 3.5% = Rf 4.5% + β 1.00 × ERP 6.0% (CAPM). Dividends are discounted at the cost of equity, not WACC.
No multi-year payout history — using 3.0% (capped revenue-growth proxy).
Only valid for dividend payers, and only when the discount rate exceeds the growth rate.
Fair value blends the valid methods by their median to exclude outliers. Your tweaks here are local — the company's stored defaults are unchanged.
This is not financial advice or a recommendation to buy or sell. Fair-value figures are model estimates from public data and assumptions that can be wrong — do your own due diligence before any decision to buy or sell a stock. hala@hajaris.com