Stock Forecast Model

Net income is modeled from projected revenue × projected net margin. This makes the model especially useful for companies whose margins are expected to expand or contract.

Dilution adds shares. Buybacks reduce shares. If both are entered, the model applies both sequentially each year.

The blended valuation uses the two implied share prices according to these weights. The weights are normalized automatically.