Two companies reshaping AI. One transparent framework for the cash flows behind their valuations.
Enterprise value measures the operating business. Completed financing prices and valuation expectations are separate equity references.
Calculated in your browser · Server check available
Annual forecast · USD billions · 2027–2036
The outlined cell is the current case. Other assumptions stay fixed. A dash marks an invalid WACC, growth or terminal ROIC combination.
Solve the 2027–2030 annual revenue growth required to reach your target enterprise value. Later growth, margins and capital assumptions stay fixed.
Enter an enterprise value to explore a required growth path.
Search range: 0–200% early growth. A solved path is a conditional scenario; it is not a likelihood or an investment recommendation. A financing price is not an EV target without an explicit bridge.
Translate enterprise value using your cash, debt and other claims assumptions. Zeroes are editable placeholders, not disclosed balances.
Equity value = enterprise value + cash − debt − other claims. This simplified bridge does not model share classes, dilution or preferences.
Reported revenue, annualized run-rate and capital raised answer different questions. This research preserves those distinctions and identifies where assumptions begin.
Source labels describe the evidence used. They do not establish audited financial statements. Public information may omit accounting definitions, timing, contractual conditions and balance-sheet detail.
A free cash flow to the firm model, with explicit reinvestment, actual-date discounting and a separate equity bridge. Inspect the calculation and its limits.
Revenue grows in three periods: 2027–2030, 2031–2033 and 2034–2036. EBIT margins interpolate through the 2027, 2030 and 2036 assumptions. The 2026 revenue input is a model starting point and is identified separately from disclosed revenue or run-rate.
Positive EBIT is taxed at the assumed rate. Net reinvestment equals incremental revenue divided by sales-to-invested-capital. That amount includes net capex and working capital; adding either separately would count it twice.
The model does not include NOL carryforwards or tax assets. Negative EBIT receives no modeled tax benefit.
The remaining-2026 FCFF input is discounted from 18 October 2026 to year-end. Full forecast cash flows are discounted to each subsequent year-end using elapsed days divided by 365.25. The stub appears once in enterprise value.
Terminal cash flow uses next-year NOPAT and reinvestment consistent with perpetual growth and terminal return on invested capital. WACC and terminal ROIC must both exceed perpetual growth. The model exposes how much EV comes from terminal value and how terminal FCFF changes from 2036.
The primary result values the operating business. The optional bridge adds assumed cash and subtracts assumed debt and other claims. Completed funding-round prices, reported asks and capital commitments retain their own labels; none is silently substituted for enterprise value.
Built by Charles Dai to connect financial research, reproducible modeling and full stack development.
↗