Interactive Margin of Safety & DCF Model
Adjust key financial assumptions to recompute Sticker Price & MOS immediately
Estimated EPS Growth (5y)
12.5%
Target Discount Rate (ROR)
10.0%
Terminal Future P/E Multiple
22.0x
Margin of Safety (MOS) Buffer
50%
Trailing Twelve Month EPS: $6.13
Payback Time Target: 6.8 Years
Tykr 4 Pillars Audit
Fundamental health checklist & risk factors
1. ROIC & Moat
5 / 5
Return on Invested Capital averages 48.5% over 5 years (>15% target). High competitive advantage.
2. Financial Strength
5 / 5
Cash flow comfortably services long-term debt in under 2.1 years (<3 year threshold).
3. Revenue & Equity Growth
4 / 5
Consistent 5-year compounding sales growth of 9.4% and book value expansion.
4. Valuation & MOS
4 / 5
Current price provides adequate risk-adjusted entry margin relative to intrinsic cash generation.
Investment Summary & Thesis
High moat business with resilient ecosystem lock-in, pristine balance sheet, and recurring service revenue. Strong candidate for long-term value compounding.
Tykr Watchlist & Stock Screener
Compare stocks, filter by valuation category, and click any row to load full model
Filter:
| Ticker / Company | Status | Tykr Score | Current Price | Sticker Price | MOS Price | Upside / Downside | Action |
|---|
Custom Stock Evaluator
Add a custom ticker or enter raw metrics to calculate a Tykr valuation report immediately.