Educational use only — not investment advice. "Undervalued / fairly valued / overvalued" and every risk score reflect our models vs. price, which can be wrong or based on stale or incomplete data. Always review the company's own financials and SEC filings, and consult a licensed advisor, before acting.
AAPL
Deeply overvalued
Apple Inc.
Price$336.64
Model IV$133.82
P/IV2.49
Premium +152%
Return to IV: -60.2%
Market implies +20.3%/yr
vs model +9.4% · above model
ABBV
Fairly valued
AbbVie Inc.
Price$276.47
Model IV$249.16
P/IV1.06
Premium +11%
Return to IV: -9.9%
Market implies +7.5%/yr
vs model +7.6% · in line
AKTX
Valuation N/A
Akari Therapeutics Plc
Price$8.77
Model IV—
P/IV—
Limited data — see page
AMAT
Valuation N/A
APPLIED MATERIALS INC /DE
Price$507.03
Model IV—
P/IV—
Market implies +27.0%/yr
AMD
Valuation N/A
ADVANCED MICRO DEVICES INC
Price$608.10
Model IV—
P/IV—
Market implies +31.4%/yr
AMGN
Fairly valued
AMGEN INC
Price$414.87
Model IV$379.96
P/IV1.09
Premium +9%
Return to IV: -8.4%
Market implies +8.9%/yr
vs model +9.7% · in line
AMZN
Valuation N/A
AMAZON COM INC
Price$262.43
Model IV—
P/IV—
Market implies +39.9%/yr
ANET
Deeply overvalued
Arista Networks, Inc.
Price$216.74
Model IV$52.10
P/IV3.89
Premium +316%
Return to IV: -76.0%
Market implies +34.9%/yr
vs model +17.0% · above model
ARM
Valuation N/A
ARM HOLDINGS PLC /UK
Price$266.28
Model IV—
P/IV—
Market implies +131.6%/yr
ASML
Deeply overvalued
ASML HOLDING NV
Price$1,780.34
Model IV$377.40
P/IV4.86
Premium +372%
Return to IV: -78.8%
Market implies +30.1%/yr
vs model +8.3% · above model
AVGO
Valuation N/A
Broadcom Inc.
Price$361.54
Model IV—
P/IV—
Market implies +28.5%/yr
AXP
Undervalued
AMERICAN EXPRESS CO
Price$308.17
Model IV$427.78
P/IV0.72
Discount 28%
Return to IV: +38.8%
Market implies +2.6%/yr
vs model +8.8% · below model
AZN
Deeply overvalued
ASTRAZENECA PLC
Price$159.20
Model IV$107.14
P/IV1.55
Premium +49%
Return to IV: -32.7%
Market implies +0.8%/yr
vs model +11.9% · below model
BABA
Deeply overvalued
Alibaba Group Holding Ltd
Price$111.37
Model IV$45.76
P/IV2.31
Premium +143%
Return to IV: -58.9%
Market implies +19.7%/yr
vs model +9.1% · above model
BAC
Overvalued
BANK OF AMERICA CORP /DE/
Price$54.32
Model IV$44.34
P/IV1.28
Premium +23%
Return to IV: -18.4%
BCH
Valuation N/A
BANK OF CHILE
Price$38.89
Model IV—
P/IV—
Limited data — see page
BHP
Deeply overvalued
BHP Group Ltd
Price$86.74
Model IV$57.42
P/IV1.48
Premium +51%
Return to IV: -33.8%
Market implies +8.4%/yr
vs model +2.7% · above model
BRK-A
Valuation N/A
BERKSHIRE HATHAWAY INC
Price$774,295.00
Model IV—
P/IV—
Limited data — see page
BRK-B
Fairly valued
BERKSHIRE HATHAWAY INC
Price$515.62
Model IV$504.15
P/IV1.00
Premium +2%
Return to IV: -2.2%
BSAC
Valuation N/A
BANCO SANTANDER CHILE
Price$32.22
Model IV—
P/IV—
Limited data — see page
C
Deeply overvalued
CITIGROUP INC
Price$129.64
Model IV$91.49
P/IV1.47
Premium +42%
Return to IV: -29.4%
CAT
Deeply overvalued
CATERPILLAR INC
Price$800.47
Model IV$233.35
P/IV3.54
Premium +243%
Return to IV: -70.8%
Market implies +23.1%/yr
vs model +6.4% · above model
CCZ
Undervalued
COMCAST CORP
Price$62.90
Model IV$82.16
P/IV0.79
Discount 23%
Return to IV: +30.6%
Market implies -1.4%/yr
vs model +2.6% · below model
COST
Deeply overvalued
COSTCO WHOLESALE CORP /NEW
Price$946.92
Model IV$423.29
P/IV2.23
Premium +124%
Return to IV: -55.3%
Market implies +17.0%/yr
vs model +7.9% · above model
CRWD
Deeply overvalued
CrowdStrike Holdings, Inc.
Price$275.04
Model IV$125.45
P/IV2.15
Premium +119%
Return to IV: -54.4%
Market implies +10.8%/yr
vs model +34.9% · below model
CSCO
Deeply overvalued
CISCO SYSTEMS, INC.
Price$118.39
Model IV$45.88
P/IV2.45
Premium +158%
Return to IV: -61.2%
Market implies +21.6%/yr
vs model +10.0% · above model
CVX
Deeply overvalued
CHEVRON CORP
Price$211.98
Model IV$133.20
P/IV1.52
Premium +59%
Return to IV: -37.2%
Market implies +9.8%/yr
vs model +4.0% · above model
DELL
Deeply overvalued
Dell Technologies Inc.
Price$586.06
Model IV$135.27
P/IV4.16
Premium +333%
Return to IV: -76.9%
Market implies +29.8%/yr
vs model +9.3% · above model
DGP
Deeply overvalued
DEUTSCHE BANK AKTIENGESELLSCHAFT
Price$148.51
Model IV$42.11
P/IV3.66
Premium +253%
Return to IV: -71.6%
ELVR
Valuation N/A
Elevra Lithium Ltd
Price$33.61
Model IV—
P/IV—
Market implies +87.7%/yr
ENIC
Deeply overvalued
Enel Chile S.A.
Price$4.48
Model IV$2.02
P/IV2.15
Premium +122%
Return to IV: -54.9%
FWONA
Valuation N/A
Liberty Media Corp
Price$86.67
Model IV—
P/IV—
Market implies +40.9%/yr
FWONK
Valuation N/A
Liberty Media Corp
Price$94.04
Model IV—
P/IV—
Market implies +42.2%/yr
GE
Deeply overvalued
GENERAL ELECTRIC CO
Price$308.20
Model IV$102.37
P/IV3.02
Premium +201%
Return to IV: -66.8%
Market implies +21.0%/yr
vs model +6.9% · above model
GEV
Valuation N/A
GE Vernova Inc.
Price$1,004.73
Model IV—
P/IV—
Market implies +34.8%/yr
vs model +9.7% · above model
GOOG
Deeply overvalued
Alphabet Inc.
Price$347.86
Model IV$75.62
P/IV4.50
Premium +360%
Return to IV: -78.3%
Market implies +31.1%/yr
vs model +12.0% · above model
GOOGL
Deeply overvalued
Alphabet Inc.
Price$351.66
Model IV$75.05
P/IV4.58
Premium +369%
Return to IV: -78.7%
Market implies +31.4%/yr
vs model +12.0% · above model
GS
Valuation N/A
GOLDMAN SACHS GROUP INC
Price$895.32
Model IV—
P/IV—
Market implies +150.0%/yr
HD
Overvalued
HOME DEPOT, INC.
Price$290.74
Model IV$237.13
P/IV1.25
Premium +23%
Return to IV: -18.4%
Market implies +7.8%/yr
vs model +6.3% · in line
HSBC
Deeply overvalued
HSBC HOLDINGS PLC
Price$92.98
Model IV$63.30
P/IV1.59
Premium +47%
Return to IV: -31.9%
IBM
Fairly valued
INTERNATIONAL BUSINESS MACHINES CORP
Price$227.13
Model IV$237.67
P/IV0.98
Discount 4%
Return to IV: +4.6%
Market implies +7.4%/yr
vs model +9.7% · in line
INTC
Valuation N/A
INTEL CORP
Price$104.70
Model IV—
P/IV—
Market implies +47.4%/yr
IWDL
Valuation N/A
IWDL
Price$70.25
Model IV—
P/IV—
Limited data — see page
IWFL
Valuation N/A
IWFL
Price$61.44
Model IV—
P/IV—
Limited data — see page
JNJ
Overvalued
JOHNSON & JOHNSON
Price$261.44
Model IV$208.35
P/IV1.30
Premium +25%
Return to IV: -20.3%
Market implies +10.2%/yr
vs model +8.9% · in line
JPM
Deeply overvalued
JPMORGAN CHASE & CO
Price$332.99
Model IV$234.24
P/IV1.46
Premium +42%
Return to IV: -29.7%
KLAC
Valuation N/A
KLA CORP
Price$195.57
Model IV—
P/IV—
Market implies +25.8%/yr
KO
Deeply overvalued
COCA COLA CO
Price$88.05
Model IV$30.95
P/IV2.85
Premium +184%
Return to IV: -64.8%
Market implies +18.1%/yr
vs model +5.4% · above model
LIN
Deeply overvalued
LINDE PLC
Price$483.73
Model IV$184.83
P/IV2.62
Premium +162%
Return to IV: -61.8%
Market implies +16.5%/yr
vs model +4.3% · above model
LLY
Deeply overvalued
ELI LILLY & Co
Price$1,179.27
Model IV$375.66
P/IV3.15
Premium +214%
Return to IV: -68.1%
Market implies +10.7%/yr
vs model +23.2% · below model
LRCX
Valuation N/A
LAM RESEARCH CORP
Price$318.84
Model IV—
P/IV—
Market implies +28.3%/yr
LTM
Valuation N/A
LATAM AIRLINES GROUP S.A.
Price$50.25
Model IV—
P/IV—
Limited data — see page
LYG
Valuation N/A
Lloyds Banking Group plc
Price$5.41
Model IV—
P/IV—
Limited data — see page
MA
Fairly valued
Mastercard Inc
Price$589.14
Model IV$554.38
P/IV1.00
Premium +6%
Return to IV: -5.9%
Market implies +11.3%/yr
vs model +12.8% · in line
META
Deeply overvalued
Meta Platforms, Inc.
Price$718.67
Model IV$224.65
P/IV3.24
Premium +220%
Return to IV: -68.7%
Market implies +26.6%/yr
vs model +12.7% · above model
MRK
Fairly valued
Merck & Co., Inc.
Price$145.60
Model IV$127.41
P/IV1.17
Premium +14%
Return to IV: -12.5%
Market implies +9.1%/yr
vs model +9.3% · in line
MS
Valuation N/A
MORGAN STANLEY
Price$190.02
Model IV—
P/IV—
Market implies +123.8%/yr
MSFT
Deeply overvalued
MICROSOFT CORP
Price$535.07
Model IV$190.68
P/IV2.71
Premium +181%
Return to IV: -64.4%
Market implies +23.9%/yr
vs model +12.5% · above model
MTUL
Valuation N/A
MTUL
Price$58.08
Model IV—
P/IV—
Limited data — see page
MU
Overvalued
MICRON TECHNOLOGY INC
Price$1,029.00
Model IV$852.38
P/IV1.21
Premium +21%
Return to IV: -17.2%
Market implies +17.8%/yr
vs model +18.9% · in line
