I was wondering the same thing. I have this on my watchlist. Love the company and moat..

BLSH

Hadn't run it before.

Predicted price  $49.87 (yesterday's close)
 
Discount rate     15.0%
TTM Earnings      $263 
Growth 1-5        22.0%
Growth 5-10       11.0%
Growth term        2.5%
# shares         112.1
 
Historical growth	
1-year             4.9%
3-year CAGR       13.1%
5-year CAGR       31.7%

Heh, not too promising using the most basic definition of FCF (CFFO - capex).

Using $46.18 (recent price), changes to 20.5% / 10.2% / 2.5% at 15% discount.

Cheers,
Jim

Interesting. That puts a different spin on the stock for me. Maybe not quite the bargain afterall.

Thanks Jim.

Hi Fletch,

Remember, that's with a 15% discount rate. Using a 12% discount and today's close of $46.11, the numbers come down to 14.2% / 7.1% / 2.5%.

It really depends on what your assumptions are.

Cheers,
Jim