models
the spreadsheets behind the calls.
the math, laid bare. download and check it yourself.
21 jun 2026 · model
moody's — what the price is actually assuming
A reverse DCF: instead of guessing growth, I solve for the growth the market is already paying for. Spreadsheet attached.