1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
|
"use client";
import { fmtCurrency, fmtLarge, fmtPct } from "@/lib/format";
import type { DcfComputed } from "@/lib/dcf";
import type { DcfResult } from "@/types/api";
type Props = {
dcf: DcfResult;
computed: DcfComputed | { error: string } | null;
livePrice: number | null;
sharesOutstanding: number | null;
currency: string;
};
export function DcfResults({ dcf, computed, livePrice, sharesOutstanding, currency }: Props) {
return (
<div className="psm-val-dcf-results">
<div className="psm-val-dcf-col-label">Results</div>
{computed && "error" in computed ? (
<p className="psm-val-dcf-error">{computed.error}</p>
) : (
<>
<div className="psm-val-kv-list">
<div className="psm-val-kv-row">
<span className="psm-val-kv-label">Base FCF (TTM)</span>
<span className="psm-val-kv-val">
{dcf.base_fcf != null ? fmtLarge(dcf.base_fcf, currency) : "—"}
</span>
</div>
<div className="psm-val-kv-row">
<span className="psm-val-kv-label">Historical growth</span>
<span className="psm-val-kv-val">
{dcf.growth_rate_used != null ? fmtPct(dcf.growth_rate_used) : "—"}
</span>
</div>
<div className="psm-val-kv-row is-divider">
<span className="psm-val-kv-label">FCF PV Sum</span>
<span className="psm-val-kv-val">
{computed ? fmtLarge(computed.fcfPvSum, currency) : "—"}
</span>
</div>
<div className="psm-val-kv-row">
<span className="psm-val-kv-label">Terminal Value PV</span>
<span className="psm-val-kv-val">
{computed ? fmtLarge(computed.terminalValuePv, currency) : "—"}
</span>
</div>
<div className="psm-val-kv-row">
<span className="psm-val-kv-label">Enterprise Value</span>
<span className="psm-val-kv-val">
{computed ? fmtLarge(computed.enterpriseValue, currency) : "—"}
</span>
</div>
<div className="psm-val-kv-row is-total">
<span className="psm-val-kv-label">Net Debt</span>
<span className="psm-val-kv-val">
{dcf.net_debt != null ? fmtLarge(dcf.net_debt, currency) : "—"}
</span>
</div>
</div>
<div className="psm-val-intrinsic">
<span className="psm-val-intrinsic-label">Intrinsic Value</span>
<span className={`psm-val-intrinsic-price${livePrice != null && livePrice < 0 ? " invalid" : ""}`}>
{livePrice != null && livePrice < 0
? "Invalid assumptions"
: livePrice != null
? fmtCurrency(livePrice, 2, currency)
: "—"}
</span>
{sharesOutstanding != null && (
<span className="psm-val-intrinsic-shares">
{fmtLarge(sharesOutstanding, currency)} shares
</span>
)}
</div>
</>
)}
</div>
);
}
|
