Your all-in-one value investing toolkit. Evaluate any stock across 8 powerful tabs — from intrinsic value calculations to AI-powered research reports, return projections, and dividend analysis.
Estimate a company's intrinsic value with owner's earnings.
A plain-language business description written the way an owner would explain it — no jargon, no hype.
EPV-based ROIC stripping excess cash, short-term investments, goodwill & intangibles — using primary source financials.
A forensic bear-case breakdown — find every reason to sell or avoid this company.
Track dividend yield, share buyback yield, and total shareholder yield for any company.
Deep competitive analysis using Greenwald & Buffett criteria — pricing power, captive customers, and moat strength.
Engine 1
Earnings Growth
Over 10 years
Engine 2
P/E Change
16.5x → 16.5x
Engine 3
Share Reduction
Shares dropping to 73.7%
How much each $1 invested grows to over 10 years, assuming 9.9% total annual return.
Formula
(1 + r)ⁿ
r = 9.9%, n = 10 yrs
Growth Multiplier
2.57x
$1 → $2.57
Total % Return
157%
Pure profit on investment
Stock CAGR: 7.22% per yr
Includes 2.7% dividend yield
CAGR (Compound Annual Growth Rate) represents how much the dividend payment grows each year. A high CAGR can turn a low initial yield into a massive "Yield on Cost" over decades.
The mean yield on cost across all years — blends early lower yields with later higher ones.
How much you'll earn as a % of your original investment by the final year — the power of dividend growth.
The total dollars received in dividends over the holding period. Driven by starting dividend size and CAGR — not yield %.
Yield on Cost (Year 10)
3% × (1 + 6%)^9 = 5.07%Your yield relative to your original investment by Year 10.
Annual Cash Income (Year 10)
$1000 × (1 + 6%)^9 = $1,689The projected dollar amount you'll receive in Year 10.
Average Annual Yield
Sum of yields ÷ 10 yrs = 3.95%The mean of your yield on cost across all 10 years.
Total Cash Collected
Sum of 10 annual payments = $13,181All dividends received over 10 years. Does not assume DRIP.