Liquidity LlamaLiquidity LlamaMarkets · Macro · Crypto
← Back to all toolsFundamental Stock Analysis
Interactive tool

Fundamental Stock Analysis

Type a ticker. Read the live financials. Then run the same three-method valuation I use — P/E, DCF and ROE — with every assumption visible and editable. No black box, and nothing to download.

Looks cheap here? Stress-test it.

The three methods on this page all price growth. Deep Value refuses to — it values the same company on liquidation value, tangible book and earnings power with no growth credit, then sizes the position. Where the two disagree is where the real question is.

Price & profilelive
The businesslive
+ Financial statements valuation · income · balance sheet · cash flow — the eight figures the model needs live

Three-method valuation

edit any assumption
⚠︎

These figures are still for TSLA, not . Auto-fill couldn’t reach the data feed, so the model is holding the previous company’s numbers. Read the figures off the panel above and type them in — every input stays yours to control.

Company inputs

Your assumptions

+ Balance-sheet & income detail eight more figures — unlocks Altman Z, solvency and the quality score not filled in

Optional. The valuation above works without these. Fill them in and you also get bankruptcy risk, short-term solvency, earnings quality and a single quality score out of 100 — the checks that tell you whether a cheap-looking company is cheap or broken.

Verdict · Fundamental Stock Analysis
Average intrinsic value
vs price
P/E — EPS grown forward at a decaying rate, exited on the terminal multiple.
DCF — 10 years of free cash flow discounted at your WACC, plus terminal value, less net debt.
ROE — book value compounded at the sustainable rate, earnings capitalised at the terminal multiple.
Max buyWith your margin of safety applied:
ReverseGrowth the current price already implies:
Educational model output. Not investment advice, and not a recommendation on any security.
Financial health — can it survive being wrong? /100 quality
How the Altman Z-Score is built five ratios, weighted

Above 2.99 is the safe zone; 1.81–2.99 is grey; below 1.81 has historically preceded bankruptcy within two years in most cases. Two honest limits: it was calibrated on manufacturers, so treat it loosely for banks, insurers and asset-light software — and component D uses market equity, so a richly valued company scores well simply for being richly valued. If D dominates the total, the score is telling you about the share price rather than the balance sheet.

Health checks are locked. Open Balance-sheet & income detail above and fill in the eight figures to unlock the Altman Z-Score, solvency, earnings quality, return on capital, debt repayment period and the quality score out of 100.
Quality scorecard — Good Neutral Poor

What this actually tells you
Generated from the numbers above. Change an assumption and this paragraph changes with it.
How to read it. The three methods deliberately disagree — that spread is the information. P/E trusts the market's willingness to pay for earnings; DCF trusts cash generation; ROE trusts the balance sheet. When all three land below the price, the disagreement is no longer about method. The reverse figure is often the most useful line on this page: rather than asking what a stock is worth, it asks what growth you'd have to believe to justify today's price — and whether that number is plausible.

For educational purposes only. This calculator applies your assumptions to figures you enter; it does not verify them. Valuation models are highly sensitive to the discount rate and growth inputs — small changes produce large swings. Always cross-check against relative valuation and primary filings. Nothing here is investment advice.

Coming soon · invite-only

Run this on your own charts

The same logic as this page, as a TradingView script: LL Value Overlay plots the three valuations from this page, drawn against price.

Invite-only. Published as a protected script — access is granted per TradingView username, so the source stays closed. Link goes live once it’s uploaded.