Intrinsic
Projects free cash flow over a 10-year horizon using 10,000 Monte Carlo simulations with a deterministic seed for reproducibility. Each simu...
Best for: Stable FCF companies
02
Model 2
Earnings Power Value
Intrinsic
Implements Bruce Greenwald's complete three-part framework from Columbia Business School: (1) Reproduction Asset Value (RAV) — the cost to r...
Best for: Mature earners, Moat companies
Intrinsic
Extends the classic Gordon Growth Model by modeling dividend growth as a Markov chain with discrete states representing growth regimes (high...
Best for: Dividend payers, Buyback-heavy (AAPL/GOOG)
Asset-Based
Computes net asset value by marking each balance sheet item to fair value using sector-specific recovery rates calibrated for stress scenari...
Best for: REITs, Banks, Insurance, Resource companies
Intrinsic
Implements the McKinsey & Company economic profit framework. Capitalizes R&D expenditure as an intangible asset (with industry-specific amor...
Best for: Moat companies, High-ROIC businesses
Intrinsic
Machine learning-enhanced Residual Income Valuation that decomposes ROE into five DuPont components: net profit margin, asset turnover, fina...
Best for: Banks, Financials, Insurance
Scenario
Constructs three independent valuation scenarios — bull (expansion), base (steady state), and bear (recession/disruption) — each with its ow...
Best for: Growth stocks, Biotech, Cyclicals, Turnarounds
Option-Based
Probability-Weighted Expected Return Method using Merton's structural credit model, which treats equity as a European call option on the fir...
Best for: Distressed companies, M&A targets, High-leverage
09
Model 9
Regime Cross-Sectional
Relative
Identifies the current macroeconomic regime using six indicators: VIX level, yield curve slope, high-yield credit spread, GDP growth rate, u...
Best for: All sectors with sufficient peers
Hybrid
Sum-of-the-parts valuation using actual business segment data from EDGAR filings (revenue and operating income by segment), with each segmen...
Best for: Conglomerates, Diversified, Multi-segment
Ensemble
The meta-model that combines all other model outputs into a single consensus fair value. Uses Correlation-Unbiased Certainty-Equivalent weig...
Best for: All sectors (meta-model)
Relative
Financial Topology Neural Network that finds the most financially similar companies using a 6-dimensional Gaussian kernel similarity functio...
Best for: Tech, Healthcare, Consumer, any sector
Intrinsic
Regime-Conditioned Macro-Hedged DCF that runs four complete, independent DCF valuations in parallel — one for each macroeconomic regime (exp...
Best for: Rate-sensitive, Utilities, REITs, Cyclicals