Real intrinsic values from SEC EDGAR XBRL—every row is an auditable math chain, not a heuristic.

Free cash flow → 5-year projection at clamped revenue CAGR → Gordon terminal at 9% WACC and 2.5% perpetual growth → equity bridge via cash and debt → intrinsic per share. Bloomberg charges $24K/yr for less.

See A-grade picks ↓ Download math chain

Tickers scored

1,001

A-grade (≥+100%)

–

B-grade (≥+40%)

–

Source

EDGAR XBRL

Model: FCF = OCF − CapEx (5-yr XBRL history) · 5-year projection at g1 = clamp(revenue_5y_CAGR, 2%, 12%) · terminal value at g2 = 2.5% · discounted at WACC = 9% · equity bridge via EV + Cash − Debt / shares_out = intrinsic_value_per_share. Grade: A ≥ +100% upside · B ≥ +40% · C ≥ +10% · D ≥ −15% · F < −15%.

Source: SEC EDGAR XBRL companyfacts API. Cached 7 days. Guards: FCF must be positive in both TTM and 3-yr avg; shares_out ≥ 1M; intrinsic < 20× current price. Full math chain in sec_xbrl_dcf.json.

Ranked by upside — click a grade to filter

–

Ticker	Grade	Price	Intrinsic	Upside	FCF 3y avg	Rev TTM	g1	EV	Equity	Shares

Want deeper company-by-company DCF analysis? Pair our screening with Simply Wall St — full Snowflake reports, fair-value charts, and detailed DCF dashboards for every company. 14-day extended Premium trial via our partner link.

You are one page deep in a scanner that grades its own picks in public, wins and losses alike.

$99 once — the full ranked console, before the open.

Tier 1 setups touched +2% intraday 50.3% of the time across 322 tracked calls. Baseline for everything else: 41.2%. That is a +9.1 point edge, measured from the NEXT OPEN — the first price you could actually pay, not the prior close. We publish the misses too: https://catalystedgescanner.com/trust/

Click Become a Founding Member below.
Pay $99 once — not monthly, not ever again.
You keep every future release at that price. Tomorrow's ranked list lands at 3:30 AM ET, before the open.

29 of 30 founding seats left. The price goes up when they are gone.

Become a Founding Member — $99 once

One payment. Lifetime access. The free daily picks stay free — this is for people who want the full console. Not buying today? Get tomorrow's ranked list free →