DualEdge Invest

ROIC DCF Inputs

Invested Capital (M)

Total equity + interest-bearing debt (millions)

ROIC (%)

Reinvestment Rate (%)

WACC (%)

Terminal Growth (%)

Forecast Horizon (years)

Cash (M)

Debt (M)

Shares Outstanding (M)

Current Price

Results

Enter inputs and run valuation

Revenue DCF Inputs

Revenue (M)

EBIT Margin (%)

Tax Rate (%)

Sales-to-Capital Ratio

Revenue Growth (%)

WACC (%)

Terminal Growth (%)

Forecast Horizon (years)

Cash (M)

Debt (M)

Shares Outstanding (M)

Current Price

Results

Enter inputs and run valuation

DDM Inputs

Dividend Per Share (DPS)

Dividend Growth Rate (%)

Required Return (%)

Current Price

Gordon Growth Model: V = DPS × (1+g) / (r − g)

Results

Enter inputs and run valuation

AI Research Settings

LLM Provider

API Key (optional if set server-side)

Model (optional)

Load a ticker and run research to see analysis

Currency

Buy / Invest

Purchase Price

Down Payment

Mortgage Rate (%)

Loan Term (years)

Hold Period (years)

Rental Income / yr (optional)

Annual Expenses / yr (optional)

Property Appreciation (%/yr)

Rent & Invest

Monthly Rent

Annual Rent Increase (%)

Portfolio Return (%/yr)

Renter invests the down payment immediately, then saves the annual difference between what the buyer pays (mortgage + costs) and actual rent costs.