Generated by Pacioli version 45d7c8c (updated 3 years, 1 month ago). Analysis at 2026-06-06T15:37:55+0000 for myAUDTaddress.
Return to
MAIN PAGE
%3
block('http://luca.auditchain.finance/report/role/EnterpriseValueToEquityValue',dcfm:'EnterpriseValueToEquityValueHypercube',[1,1,2],set,[],dcfm:'EquityValuePerShareSet')
07-Enterprise Value to Equity Value set Equity Value per Share [Set]
block('http://luca.auditchain.finance/report/role/Conclusion',dcfm:'ConclusionHypercube',[1,1,1,3],rollUp,[calculation('http://luca.auditchain.finance/report/role/Conclusion',dcfm:'ValuationGapPerShare')],dcfm:'ValuationGapPerShare')
08-Conclusion rollUp Valuation Gap per Share
block('http://luca.auditchain.finance/report/role/EnterpriseValueToEquityValue',dcfm:'EnterpriseValueToEquityValueHypercube',[1,1,2],set,[],dcfm:'EquityValuePerShareSet')--block('http://luca.auditchain.finance/report/role/Conclusion',dcfm:'ConclusionHypercube',[1,1,1,3],rollUp,[calculation('http://luca.auditchain.finance/report/role/Conclusion',dcfm:'ValuationGapPerShare')],dcfm:'ValuationGapPerShare')
dcfm:'EquityValuePerShare'
block('http://luca.auditchain.finance/report/role/EnterpriseValueToEquityValue',dcfm:'EnterpriseValueToEquityValueHypercube',[1,1,1,3],rollUp,[calculation('http://luca.auditchain.finance/report/role/EnterpriseValueToEquityValue',dcfm:'EquityValue')],dcfm:'EquityValue')
07-Enterprise Value to Equity Value rollUp Equity Value
block('http://luca.auditchain.finance/report/role/EnterpriseValueToEquityValue',dcfm:'EnterpriseValueToEquityValueHypercube',[1,1,2],set,[],dcfm:'EquityValuePerShareSet')--block('http://luca.auditchain.finance/report/role/EnterpriseValueToEquityValue',dcfm:'EnterpriseValueToEquityValueHypercube',[1,1,1,3],rollUp,[calculation('http://luca.auditchain.finance/report/role/EnterpriseValueToEquityValue',dcfm:'EquityValue')],dcfm:'EquityValue')
dcfm:'EquityValue'
block('http://luca.auditchain.finance/report/role/FreeCashFlowBuildup',dcfm:'FreeCashFlowBuildupHypercube',[1,1,2,9],rollUp,[calculation('http://luca.auditchain.finance/report/role/FreeCashFlowBuildup',dcfm:'UnleveredFreeCashFlows')],dcfm:'UnleveredFreeCashFlows')
04-Free Cash Flow Buildup rollUp Unlevered Free Cash Flows
block('http://luca.auditchain.finance/report/role/FreeCashFlowBuildup',dcfm:'FreeCashFlowBuildupHypercube',[1,1,2],set,[],dcfm:'UnleveredFreeCashFlowsRollUp')
04-Free Cash Flow Buildup set Unlevered Free Cash Flows [Roll Up]
block('http://luca.auditchain.finance/report/role/FreeCashFlowBuildup',dcfm:'FreeCashFlowBuildupHypercube',[1,1,2,9],rollUp,[calculation('http://luca.auditchain.finance/report/role/FreeCashFlowBuildup',dcfm:'UnleveredFreeCashFlows')],dcfm:'UnleveredFreeCashFlows')--block('http://luca.auditchain.finance/report/role/FreeCashFlowBuildup',dcfm:'FreeCashFlowBuildupHypercube',[1,1,2],set,[],dcfm:'UnleveredFreeCashFlowsRollUp')
dcfm:'EBIAT'
block('http://luca.auditchain.finance/report/role/FreeCashFlowBuildup',dcfm:'FreeCashFlowBuildupHypercube',[1,1,3],set,[],dcfm:'PresentValueFreeCashFlowsSet')
04-Free Cash Flow Buildup set Present Value of Free Cash Flows [Set]
block('http://luca.auditchain.finance/report/role/FreeCashFlowBuildup',dcfm:'FreeCashFlowBuildupHypercube',[1,1,3],set,[],dcfm:'PresentValueFreeCashFlowsSet')--block('http://luca.auditchain.finance/report/role/FreeCashFlowBuildup',dcfm:'FreeCashFlowBuildupHypercube',[1,1,2,9],rollUp,[calculation('http://luca.auditchain.finance/report/role/FreeCashFlowBuildup',dcfm:'UnleveredFreeCashFlows')],dcfm:'UnleveredFreeCashFlows')
dcfm:'UnleveredFreeCashFlows'
block('http://luca.auditchain.finance/report/role/Heading',dcfm:'HeadingHypercube',[1,1,1],set,[],dcfm:'HeadingSet')
01-Heading set Heading [Set]
block('http://luca.auditchain.finance/report/role/Heading',dcfm:'HeadingHypercube',[1,1,1],set,[],dcfm:'HeadingSet')--block('http://luca.auditchain.finance/report/role/EnterpriseValueToEquityValue',dcfm:'EnterpriseValueToEquityValueHypercube',[1,1,2],set,[],dcfm:'EquityValuePerShareSet')
dcfm:'DilutedSharesOutstanding'
block('http://luca.auditchain.finance/report/role/Heading',dcfm:'HeadingHypercube',[1,1,1],set,[],dcfm:'HeadingSet')--block('http://luca.auditchain.finance/report/role/Conclusion',dcfm:'ConclusionHypercube',[1,1,1,3],rollUp,[calculation('http://luca.auditchain.finance/report/role/Conclusion',dcfm:'ValuationGapPerShare')],dcfm:'ValuationGapPerShare')
dcfm:'SharePriceOnValuationDate'
block('http://luca.auditchain.finance/report/role/SelectedOperatingData',dcfm:'SelectedOperatingDataHypercube',[1,1,1],set,[],dcfm:'SelectedOperatingDataSet')
02-Selected Operating Data set Selected Operating Data [Set]
block('http://luca.auditchain.finance/report/role/SelectedOperatingData',dcfm:'SelectedOperatingDataHypercube',[1,1,1],set,[],dcfm:'SelectedOperatingDataSet')--block('http://luca.auditchain.finance/report/role/FreeCashFlowBuildup',dcfm:'FreeCashFlowBuildupHypercube',[1,1,2,9],rollUp,[calculation('http://luca.auditchain.finance/report/role/FreeCashFlowBuildup',dcfm:'UnleveredFreeCashFlows')],dcfm:'UnleveredFreeCashFlows')
dcfm:'DepreciationAndAmortization'
block('http://luca.auditchain.finance/report/role/FreeCashFlowBuildup',dcfm:'FreeCashFlowBuildupHypercube',[1,1,1],set,[],dcfm:'FreeCashFlowBuildupSet')
04-Free Cash Flow Buildup set Free Cash Flow Buildup [Set]
block('http://luca.auditchain.finance/report/role/SelectedOperatingData',dcfm:'SelectedOperatingDataHypercube',[1,1,1],set,[],dcfm:'SelectedOperatingDataSet')--block('http://luca.auditchain.finance/report/role/FreeCashFlowBuildup',dcfm:'FreeCashFlowBuildupHypercube',[1,1,1],set,[],dcfm:'FreeCashFlowBuildupSet')
[dcfm:EBIT,dcfm:EBITDA,dcfm:Revenue]
block('http://luca.auditchain.finance/report/role/TerminalValue',dcfm:'TerminalValueHypercube',[1,1,1],set,[],dcfm:'TerminalValueSet')
05-Terminal Value set Terminal Value [Set]
block('http://luca.auditchain.finance/report/role/TerminalValue',dcfm:'TerminalValueHypercube',[1,1,1],set,[],dcfm:'TerminalValueSet')--block('http://luca.auditchain.finance/report/role/FreeCashFlowBuildup',dcfm:'FreeCashFlowBuildupHypercube',[1,1,3],set,[],dcfm:'PresentValueFreeCashFlowsSet')
dcfm:'WACC'
block('http://luca.auditchain.finance/report/role/WACC',dcfm:'WeightedAverageCostCapitalHypercube',[1,1,1],set,[],dcfm:'WeightedAverageCostCapitalComponentsSet')
06-Weighted Average Cost of Capital (WACC) set Weighted Average Cost of Capital Components [Set]
block('http://luca.auditchain.finance/report/role/WACC',dcfm:'WeightedAverageCostCapitalHypercube',[1,1,1],set,[],dcfm:'WeightedAverageCostCapitalComponentsSet')--block('http://luca.auditchain.finance/report/role/EnterpriseValueToEquityValue',dcfm:'EnterpriseValueToEquityValueHypercube',[1,1,2],set,[],dcfm:'EquityValuePerShareSet')
dcfm:'DilutedSharesOutstanding'
block('http://luca.auditchain.finance/report/role/WACC',dcfm:'WeightedAverageCostCapitalHypercube',[1,1,1],set,[],dcfm:'WeightedAverageCostCapitalComponentsSet')--block('http://luca.auditchain.finance/report/role/Heading',dcfm:'HeadingHypercube',[1,1,1],set,[],dcfm:'HeadingSet')
dcfm:'DilutedSharesOutstanding'
block('http://luca.auditchain.finance/report/role/WACC',dcfm:'WeightedAverageCostCapitalHypercube',[1,1,1],set,[],dcfm:'WeightedAverageCostCapitalComponentsSet')--block('http://luca.auditchain.finance/report/role/FreeCashFlowBuildup',dcfm:'FreeCashFlowBuildupHypercube',[1,1,1],set,[],dcfm:'FreeCashFlowBuildupSet')
dcfm:'TaxRate'
block('http://luca.auditchain.finance/report/role/WACC',dcfm:'WeightedAverageCostCapitalHypercube',[1,1,2,3],rollUp,[calculation('http://luca.auditchain.finance/report/role/WACC',dcfm:'Capital')],dcfm:'Capital')
06-Weighted Average Cost of Capital (WACC) rollUp Total Capital
block('http://luca.auditchain.finance/report/role/SelectedBalanceSheetAndOtherData',dcfm:'SelectedBalanceSheetOtherDataHypercube',[1,1,1],set,[],dcfm:'SelectedBalanceSheetOtherDataSet')
03-Selected Balance Sheet and Other Data set Selected Balance Sheet and Other Data [Set]
block('http://luca.auditchain.finance/report/role/WACC',dcfm:'WeightedAverageCostCapitalHypercube',[1,1,2,3],rollUp,[calculation('http://luca.auditchain.finance/report/role/WACC',dcfm:'Capital')],dcfm:'Capital')--block('http://luca.auditchain.finance/report/role/SelectedBalanceSheetAndOtherData',dcfm:'SelectedBalanceSheetOtherDataHypercube',[1,1,1],set,[],dcfm:'SelectedBalanceSheetOtherDataSet')
dcfm:'Debt'
block('http://luca.auditchain.finance/report/role/WACC',dcfm:'WeightedAverageCostCapitalHypercube',[1,1,4],set,[],dcfm:'ResultingWACCSet')
06-Weighted Average Cost of Capital (WACC) set Resulting WACC [Set]
block('http://luca.auditchain.finance/report/role/WACC',dcfm:'WeightedAverageCostCapitalHypercube',[1,1,4],set,[],dcfm:'ResultingWACCSet')--block('http://luca.auditchain.finance/report/role/FreeCashFlowBuildup',dcfm:'FreeCashFlowBuildupHypercube',[1,1,3],set,[],dcfm:'PresentValueFreeCashFlowsSet')
dcfm:'WACC'
block('http://luca.auditchain.finance/report/role/WACC',dcfm:'WeightedAverageCostCapitalHypercube',[1,1,4],set,[],dcfm:'ResultingWACCSet')--block('http://luca.auditchain.finance/report/role/TerminalValue',dcfm:'TerminalValueHypercube',[1,1,1],set,[],dcfm:'TerminalValueSet')
dcfm:'WACC'
