No conviction changes recorded
Fair Value Distribution — percentile bands
4.1% of simulations place fair value above current price
WHAT IS PRICED IN
Revenue-Based Reverse DCF
10.2%/yr
±4.8% · revenue growth to justify current price
FCF-Based Reverse DCF
13.2%/yr
±2.8% · FCF growth to justify current price
THE GAP
Market pricing margin compression or rising capex
KEY VALUE DRIVERS
Spearman correlation — what moves this valuation most
Eagle will generate this view by the next trading session (~7h).
Eagle will generate this view by the next trading session (~7h).
Quality AIDC leader with market dominance but FY2025 showed margin pressure (gross margin -30bps), EPS decline (-20%), and significant integration risk from $1.3B Elo acquisition. Tax rate headwind (1...