← Back to feed
trxphousedaddy/M Neutral Work in progress
Watch — Fork 0
Dying giant? Or waking giant.
2 assumptions changed
🚧 Work in progress
This model is a draft the author is still building. It's open for feedback, but it isn't a finished, scored call yet.
main ▾ 2 versionsby @trxphousedaddy · 1mo
TRtrxphousedaddyupdated revenue growth assuptions and added some bs to test.v2 · 1mo
📁 Files
📊M_baseline.xlsxpreviewed below ↓
📊 M_baseline.xlsx
The three-statement tables are accurate — sourced directly from the company's SEC XBRL filing. The derived metrics & ratios (margins, ROE, EBITDA, and similar) are computed on top of that data and may be slightly off for some filers — treat them as a guide, not gospel.
Loading model…
📖 Thesis · README
Just started working on this model.
Key Assumptions vs SEC Baseline
revenue
30000%
—
moneyyyy
999%
—
Version historyView changes
Work in progress — 1 revision so far. The thesis and direction can still change until it's completed.
v2
1mo
updated revenue growth assuptions and added some bs to test.
2 changes
v1
1mo
no message
🐞 Bug reports
No bugs reported. Spot a wrong number or broken formula? Pin exactly where it is.
Comments · 0