What’s a stock actually worth?
Three classic estimates — a two-stage DCF, a reverse DCF, and the Graham number — computed from a company’s own SEC filings, with every assumption editable and every input shown. The opposite of a proprietary “fair value” you can’t check.
Stage-1 growth down the side, discount rate across the top, with terminal growth at 2.5% and 10 years of stage 1. Every cell runs the same two-stage DCF as the card above, so moving a slider moves the grid.
| Growth ↓ Discount → | 7% | 8% | 9% | 10% | 11% |
|---|---|---|---|---|---|
| 4% | 51.18 | 41.69 | 35.13 | 30.33 | 26.66 |
| 6% | 60.17 | 48.74 | 40.86 | 35.10 | 30.71 |
| 8% | 70.69 | 56.98 | 47.54 | 40.65 | 35.41 |
| 10% | 83.00 | 66.60 | 55.31 | 47.09 | 40.86 |
| 12% | 97.36 | 77.79 | 64.34 | 54.57 | 47.16 |
| Growth the close implies | -33.0% | -31.9% | -31.0% | -30.1% | -29.2% |
Outlined: your current pair. Shaded: at or above the last close, 3.73 USD. The heavy line runs between the cells on either side of it.
Per ADS: one ADS is 3 ordinary shares (20-F filed 2026-03-13), so EPS and book value are multiplied by 3 and the share count divided by it.
Estimates, not targets. The DCF treats free cash flow as cash flow to equity and divides by shares (the common retail shortcut — it skips net debt and a full WACC), so it’s a sanity-check, not a valuation opinion. All inputs are from MLCO’s SEC filings; change any assumption above and the numbers update live. Educational only — not investment advice.
Loading your saved valuations…
A DCF is only as good as its assumptions — that’s exactly why every one here is yours to change. We treat free cash flow as cash flow to equity and divide by shares (the common retail shortcut; it skips net debt and a full WACC), so treat the output as a sanity-check range, not a valuation opinion. Inputs from SEC filings. Educational only — not investment advice.