No conviction changes recorded
Fair Value Distribution — percentile bands
99.9% of simulations place fair value above current price
WHAT IS PRICED IN
Revenue-Based Reverse DCF
-6.3%/yr
±3.9% · revenue growth to justify current price
FCF-Based Reverse DCF
-13.0%/yr
±2.4% · FCF growth to justify current price
THE GAP
Market pricing margin expansion or capex normalization
KEY VALUE DRIVERS
Spearman correlation — what moves this valuation most
Eagle will generate this view by the next trading session (~6h).
Eagle will generate this view by the next trading session (~6h).
FY2025: .3B revenue (+9.3% normalized), 14.6% normalized operating margin. IPG merger closed Nov 25, driving integration charges of .1B that masked healthy underlying performance. Post-merger combined...