Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
49.06 USD45.86 USD57.50 USD
+51.83%
45.86 USDCurrent price is 51.8% above the base model value.
X
US
XYZ.US · Block, Inc.
US · US
Latest price69.63 USD
30D-13.53%
Vs. base value+162%
Research summary
XYZ.US latest organized financial period shows revenue grew +0.3% YoY and net income declined -54.93% YoY. Current price is about 69.63 USD, while the model base case is about 26.56 USD; the current price sits +162% versus the base case. No structured non-recurring items are identified, so valuation defaults to reported figures. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue24B USD
Net income1B USD
Free cash flow2B USD
Operating cash flow3B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:24
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price69.63 USD
Base value26.56 USD
Vs. base+162%
Price date2026/04/29
28.41 USD26.56 USD33.30 USD
+162%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
28.41 USD26.56 USD33.30 USD
+162%
26.56 USDCurrent price is 162.2% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth3.5%
Current price implies roughly 3.5% annualized FCF growth.
3.5%Current price implies roughly 3.5% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
13.00 USD13.00 USD13.00 USD
+436%
13.00 USDCurrent price is 435.7% above the base model value.
Updated: 2026/04/29 15:24
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
No structured non-recurring items identified. Valuation currently defaults to reported figures and does not claim one-time gains have been removed.
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 24B USD | 1B USD | - | 2B USD | 2.1 | - |
| 2024/12/31 | Annual | 24B USD | 3B USD | - | 2B USD | 4.56 | - |
| 2023/12/31 | Annual | 22B USD | 10M USD | - | -50M USD | 0.02 | - |
| 2022/12/31 | Annual | 18B USD | -541M USD | - | 5M USD | -0.93 | - |
| 2021/12/31 | Annual | 18B USD | 166M USD | - | 714M USD | 0.33 | - |
Ad placement