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.
HLI
Equity-like
HOULIHAN LOKEY, INC.
Yield6.6%
Growth used4.9%
10-yr IRR11.1%
Steady compounder · 4 yrs positive
P/IV 1.12
Market implies +5.2%/yr
vs model +4.9% · in line
FA
Equity-like
FIRST ADVANTAGE CORP
Yield3.8%
Growth used15.0%
10-yr IRR11.1%
Grower · 4 yrs positive
P/IV 0.49
Market implies +7.2%/yr
vs model +19.0% · below model
LNTH
Equity-like
Lantheus Holdings, Inc.
Yield4.3%
Growth used12.5%
10-yr IRR11.1%
Grower · 5 yrs positive
P/IV 0.81
Market implies +7.0%/yr
vs model +12.5% · below model
CDW
Equity-like
CDW Corp
Yield6.1%
Growth used6.2%
10-yr IRR11.1%
Moderate grower · 5 yrs positive
P/IV 1.06
Market implies +5.9%/yr
vs model +6.2% · in line
GGB
Equity-like
GERDAU S.A.
Yield7.5%
Growth used2.4%
10-yr IRR11.0%
Steady compounder · 5 yrs positive
P/IV 0.88
Market implies +0.1%/yr
vs model +2.4% · in line
HCA
Equity-like
HCA Healthcare, Inc.
Yield5.2%
Growth used9.0%
10-yr IRR11.0%
Moderate grower · 5 yrs positive
P/IV 0.55
Market implies 0.0%/yr
vs model +9.0% · below model
FLYW
Equity-like
Flywire Corp
Yield3.8%
Growth used15.0%
10-yr IRR11.0%
Grower · 3 yrs positive
P/IV 2.51
Market implies +33.8%/yr
vs model +25.0% · above model
FICO
Equity-like
FAIR ISAAC CORP
Yield3.8%
Growth used15.0%
10-yr IRR11.0%
Grower · 5 yrs positive
P/IV 1.67
Market implies +10.2%/yr
vs model +15.2% · below model
MO
Equity-like
ALTRIA GROUP, INC.
Yield7.4%
Growth used2.7%
10-yr IRR11.0%
Steady compounder · 5 yrs positive
P/IV 0.78
Market implies -0.4%/yr
vs model +2.7% · below model
GMED
Equity-like
GLOBUS MEDICAL INC
Yield3.8%
Growth used15.0%
10-yr IRR11.0%
Grower · 5 yrs positive
P/IV 0.45
Market implies +6.7%/yr
vs model +25.0% · below model
NVS
Equity-like
NOVARTIS AG
Yield5.3%
Growth used8.9%
10-yr IRR11.0%
Moderate grower · 5 yrs positive
P/IV 0.62
Market implies +1.2%/yr
vs model +8.9% · below model
LOPE
Equity-like
Grand Canyon Education, Inc.
Yield5.1%
Growth used9.3%
10-yr IRR11.0%
Moderate grower · 5 yrs positive
P/IV 0.46
Market implies -1.0%/yr
vs model +9.3% · below model
WS
Equity-like
Worthington Steel, Inc.
Yield8.5%
Growth used0.0%
10-yr IRR10.9%
Steady compounder · 3 yrs positive
P/IV 2.19
Market implies +8.7%/yr
vs model +0.0% · above model
RBA
Equity-like
RB GLOBAL INC.
Yield3.7%
Growth used15.0%
10-yr IRR10.9%
Grower · 5 yrs positive
P/IV 0.59
Market implies +9.0%/yr
vs model +25.0% · below model
TAYD
Equity-like
TAYLOR DEVICES, INC.
Yield3.7%
Growth used15.0%
10-yr IRR10.9%
Grower · 5 yrs positive
P/IV 0.91
Market implies +11.9%/yr
vs model +17.6% · below model
CCK
Equity-like
CROWN HOLDINGS, INC.
Yield6.5%
Growth used4.8%
10-yr IRR10.9%
Steady compounder · 4 yrs positive
P/IV 0.68
Market implies -1.0%/yr
vs model +4.8% · below model
FTDR
Equity-like
Frontdoor, Inc.
Yield4.4%
Growth used11.8%
10-yr IRR10.9%
Moderate grower · 5 yrs positive
P/IV 0.57
Market implies +5.2%/yr
vs model +11.8% · below model
MITK
Equity-like
MITEK SYSTEMS INC
Yield4.6%
Growth used11.1%
10-yr IRR10.8%
Moderate grower · 5 yrs positive
P/IV 2.05
Market implies +18.5%/yr
vs model +11.1% · above model
TBRG
Equity-like
TruBridge, Inc.
Yield5.6%
Growth used7.4%
10-yr IRR10.8%
Moderate grower · 4 yrs positive
P/IV 1.36
Market implies +9.3%/yr
vs model +7.4% · in line
OTIS
Equity-like
Otis Worldwide Corp
Yield5.3%
Growth used8.5%
10-yr IRR10.8%
Moderate grower · 5 yrs positive
P/IV 1.01
Market implies +6.5%/yr
vs model +8.5% · in line
PAYO
Equity-like
Payoneer Global Inc.
Yield4.0%
Growth used13.7%
10-yr IRR10.8%
Grower · 4 yrs positive
P/IV 0.84
Market implies +8.3%/yr
vs model +13.7% · below model
GIL
Equity-like
Gildan Activewear Inc.
Yield5.5%
Growth used7.8%
10-yr IRR10.8%
Moderate grower · 4 yrs positive
P/IV 0.98
Market implies +4.8%/yr
vs model +7.8% · below model
SJM
Equity-like
J M SMUCKER Co
Yield6.6%
Growth used4.4%
10-yr IRR10.8%
Steady compounder · 5 yrs positive
P/IV 0.58
Market implies -3.5%/yr
vs model +4.4% · below model
TPC
Equity-like
TUTOR PERINI CORP
Yield6.2%
Growth used5.6%
10-yr IRR10.8%
Steady compounder · 4 yrs positive
P/IV 1.21
Market implies +7.2%/yr
vs model +5.6% · in line
NVST
Equity-like
Envista Holdings Corp
Yield5.5%
Growth used7.6%
10-yr IRR10.8%
Moderate grower · 5 yrs positive
P/IV 1.01
Market implies +6.1%/yr
vs model +7.6% · in line
BWA
Equity-like
BORGWARNER INC
Yield5.7%
Growth used7.1%
10-yr IRR10.7%
Moderate grower · 5 yrs positive
P/IV 1.23
Market implies +8.7%/yr
vs model +7.1% · in line
TK
Equity-like
TEEKAY CORP LTD
Yield8.8%
Growth used-0.8%
10-yr IRR10.7%
Steady compounder · 5 yrs positive
P/IV 1.32
Market implies +2.5%/yr
vs model -0.8% · above model
ESAB
Equity-like
ESAB Corp
Yield6.5%
Growth used4.6%
10-yr IRR10.7%
Steady compounder · 5 yrs positive
P/IV 2.19
Market implies +10.5%/yr
vs model +4.6% · above model
RYAAY
Equity-like
RYANAIR HOLDINGS PLC
Yield5.4%
Growth used8.0%
10-yr IRR10.7%
Moderate grower · 4 yrs positive
P/IV 1.01
Market implies +6.2%/yr
vs model +8.0% · in line
ETD
Equity-like
ETHAN ALLEN INTERIORS INC
Yield10.1%
Growth used-3.4%
10-yr IRR10.7%
Steady compounder · 5 yrs positive
P/IV 1.90
Market implies +2.6%/yr
vs model -3.4% · above model
ACT
Equity-like
Enact Holdings, Inc.
Yield5.9%
Growth used6.4%
10-yr IRR10.7%
Moderate grower · 5 yrs positive
P/IV 0.75
Market implies +1.1%/yr
vs model +6.4% · below model
XZO
Equity-like
Exzeo Group, Inc.
Yield3.7%
Growth used15.0%
10-yr IRR10.6%
Grower · 3 yrs positive
P/IV 0.38
Market implies +5.0%/yr
vs model +25.0% · below model
PAYS
Equity-like
Paysign, Inc.
Yield3.7%
Growth used15.0%
10-yr IRR10.6%
Grower · 5 yrs positive
P/IV 0.41
Market implies +15.1%/yr
vs model +24.0% · below model
PAG
Equity-like
PENSKE AUTOMOTIVE GROUP, INC.
Yield5.6%
Growth used7.3%
10-yr IRR10.6%
Moderate grower · 5 yrs positive
P/IV 1.13
Market implies +6.7%/yr
vs model +7.3% · in line
ZM
Equity-like
Zoom Communications, Inc.
Yield5.8%
Growth used6.7%
10-yr IRR10.6%
Moderate grower · 4 yrs positive
P/IV 1.52
Market implies +10.8%/yr
vs model +6.7% · above model
ACEL
Equity-like
Accel Entertainment, Inc.
Yield4.7%
Growth used10.4%
10-yr IRR10.5%
Moderate grower · 5 yrs positive
P/IV 1.02
Market implies +7.5%/yr
vs model +10.4% · in line
DUOL
Equity-like
Duolingo, Inc.
Yield3.7%
Growth used15.0%
10-yr IRR10.5%
Grower · 3 yrs positive
P/IV 0.46
Market implies +13.4%/yr
vs model +25.0% · below model
BUD
Equity-like
Anheuser-Busch InBev SA/NV
Yield7.0%
Growth used3.1%
10-yr IRR10.5%
Steady compounder · 5 yrs positive
P/IV 0.76
Market implies -0.9%/yr
vs model +3.1% · below model
LOCO
Equity-like
El Pollo Loco Holdings, Inc.
Yield5.4%
Growth used7.7%
10-yr IRR10.5%
Moderate grower · 5 yrs positive
P/IV 1.13
Market implies +7.3%/yr
vs model +7.7% · in line
EXEL
Equity-like
EXELIXIS, INC.
Yield3.6%
Growth used15.0%
10-yr IRR10.5%
Grower · 5 yrs positive
P/IV 0.57
Market implies +6.6%/yr
vs model +15.2% · below model
UTHR
Equity-like
UNITED THERAPEUTICS Corp
Yield3.6%
Growth used15.0%
10-yr IRR10.5%
Grower · 5 yrs positive
P/IV 0.55
Market implies +4.6%/yr
vs model +15.1% · below model
INVX
Equity-like
Innovex International, Inc.
Yield4.8%
Growth used9.9%
10-yr IRR10.5%
Moderate grower · 4 yrs positive
P/IV 0.63
Market implies +0.5%/yr
vs model +9.9% · below model
BZUN
Equity-like
Baozun Inc.
Yield6.2%
Growth used5.3%
10-yr IRR10.5%
Steady compounder · 3 yrs positive
P/IV 0.60
Market implies -4.1%/yr
vs model +5.3% · below model
HALO
Equity-like
HALOZYME THERAPEUTICS, INC.
Yield3.6%
Growth used15.0%
10-yr IRR10.4%
Grower · 5 yrs positive
P/IV 0.21
Market implies +5.1%/yr
vs model +25.0% · below model
RL
Equity-like
RALPH LAUREN CORP
Yield4.4%
Growth used11.2%
10-yr IRR10.4%
Moderate grower · 5 yrs positive
P/IV 1.22
Market implies +12.4%/yr
vs model +11.2% · in line
HAYW
Equity-like
Hayward Holdings, Inc.
Yield7.1%
Growth used2.6%
10-yr IRR10.4%
Steady compounder · 5 yrs positive
P/IV 1.07
Market implies +1.6%/yr
vs model +2.6% · in line
AAL
Equity-like
American Airlines Group Inc.
Yield6.2%
Growth used5.0%
10-yr IRR10.4%
Steady compounder · 3 yrs positive
P/IV 0.77
Market implies -1.0%/yr
vs model +5.0% · below model
USPH
Equity-like
U S PHYSICAL THERAPY INC /NV
Yield4.6%
Growth used10.6%
10-yr IRR10.4%
Moderate grower · 5 yrs positive
P/IV 1.07
Market implies +8.7%/yr
vs model +10.6% · in line
CCZ
Equity-like
COMCAST CORP
Yield7.1%
Growth used2.6%
10-yr IRR10.3%
Steady compounder · 5 yrs positive
P/IV 0.77
Market implies -1.4%/yr
vs model +2.6% · below model
CPNG
Equity-like
Coupang, Inc.
Yield3.7%
Growth used14.3%
10-yr IRR10.3%
Grower · 3 yrs positive
P/IV 1.99
Market implies +20.2%/yr
vs model +14.3% · above model
YUMC
Equity-like
Yum China Holdings, Inc.
Yield4.9%
Growth used9.5%
10-yr IRR10.3%
Moderate grower · 5 yrs positive
P/IV 0.74
Market implies +3.9%/yr
vs model +9.5% · below model
ULTA
Equity-like
Ulta Beauty, Inc.
Yield4.0%
Growth used13.0%
10-yr IRR10.3%
Grower · 5 yrs positive
P/IV 0.74
Market implies +7.6%/yr
vs model +13.0% · below model
ABM
Equity-like
ABM INDUSTRIES INC /DE/
Yield4.4%
Growth used11.1%
10-yr IRR10.3%
Moderate grower · 4 yrs positive
P/IV 1.18
Market implies +11.0%/yr
vs model +11.1% · in line
ITRI
Equity-like
ITRON, INC.
Yield5.8%
Growth used6.2%
10-yr IRR10.3%
Moderate grower · 4 yrs positive
P/IV 0.88
Market implies +3.9%/yr
vs model +6.2% · in line
ST
Equity-like
Sensata Technologies Holding plc
Yield6.2%
Growth used5.0%
10-yr IRR10.3%
Steady compounder · 5 yrs positive
P/IV 1.96
Market implies +11.5%/yr
vs model +5.0% · above model
HITI
Equity-like
High Tide Inc.
Yield5.0%
Growth used8.8%
10-yr IRR10.2%
Moderate grower · 3 yrs positive
P/IV 2.58
Market implies +18.0%/yr
vs model +8.8% · above model
