Source: Financial Modeling Prep company filings, fetched live. Figures are as reported (no adjustments); a missing year or metric shows as a gap, never an estimate. Research and discussion only — not financial, investment, or tax advice, and not a recommendation to buy or sell any security. The DCF is an estimate under YOUR assumptions; it is not a price target.