Mosaic Lab publishes financial models. Everything on this site — the published models, the workings behind them, the essays and any figure produced within them — is provided for general information only.
Each model is prepared as of a stated date, using the information available at that date, and is not maintained or updated thereafter. A model reconstructs what a share price appeared to assume at a moment in time; it is not a current view of any company or security, and it should not be read as one. Figures generated from assumptions selected inside the application are illustrative analytical exercises, not forecasts.
Nothing here is investment advice, a recommendation, or an offer or solicitation to buy or sell any security, and nothing here takes account of your circumstances or objectives. Mosaic Labs is not a licensed investment adviser and does not provide personal financial advice. If you need advice, speak to a qualified adviser.
Investing puts your capital at risk. The value of investments can fall as well as rise, you may get back less than you put in, and past performance is not a guide to future results. No model, method or tool changes that.
| # | Name | Sector · Geo | X | MIFP | Rev CAGR | FCF CAGR | Avg OM | Mkt cap |
|---|---|---|---|---|---|---|---|---|
| 01 | AMDAdvanced Micro Devices, Inc.as of 2026-08-05 | Info·Technology US/USD | unsettled | no price-out | 20.1% | 27.7% | 33.0% | 786B |
| 02 | NVDANVIDIA Corporationas of 2026-08-05 | Info·Technology US/USD | 12.15 | 17y | 15.8% | 12.7% | 59.3% | 5.32T |
| 03 | MSFTMicrosoft Corporationas of 2026-08-03 | Info·Technology US/USD | 7.31 | 18y | 11.7% | 24.2% | 44.5% | 3.63T |
| 04 | GOOGLAlphabet Inc.as of 2026-07-31 | Communication·Svcs US/USD | unsettled | no price-out | 5.9% | — | 37.5% | 4.36T |
| 05 | ASMLASML Holding N.V.as of 2026-08-05 | Info·Technology NL/EUR | unsettled | no price-out | 9.6% | 10.4% | 41.9% | 560B |
| 06 | TSMTaiwan Semiconductor Manufacturing Company Limitedas of 2026-08-05 | Info·Technology TW/TWD | 3.56 | 6y | 23.6% | 24.6% | 57.3% | 69.64T |
| 07 | 000660.KSSK hynix Inc.as of 2026-08-05 | Info·Technology KR/KRW | 3.52 | 1y | 252.1% | n/m | 76.0% | 1213.71T |
| 08 | CMGChipotle Mexican Grill, Inc.as of 2026-07-31 | Consumer Discretionary US/USD | unsettled | no price-out | 5.0% | 9.5% | 18.8% | 47B |
| 09 | MRP.JOMr Price Group Limitedas of 2026-07-27 | Consumer Discretionary ZA/ZAR | 3.31 | 17y | 7.3% | 6.1% | 11.7% | 42B |
| 10 | NFLXNetflix, Inc.as of 2026-07-20 | Communication·Svcs —/USD | 2.64 | 12y | 8.4% | 10.3% | 34.8% | 285B |
| 11 | TFG.JOThe Foschini Group Limitedas of 2026-07-31 | Consumer Discretionary ZA/ZAR | 2.52 | 23y | 4.1% | 4.2% | 8.5% | 18B |
| 12 | METAMeta Platforms, Inc.as of 2026-07-30 | Communication·Svcs —/USD | 2.42 | 6y | 15.9% | n/m | 40.1% | 1.35T |
| 13 | NKENIKE, Inc.as of 2026-07-21 | Consumer Discretionary US/USD | 1.32 | 7y | 4.1% | 13.6% | 11.6% | 64B |
| 14 | TRU.JOTruworths International Ltdas of 2026-06-27 | Consumer Discretionary —/ZAR | 1.14 | 5y | 2.6% | 2.3% | 19.4% | 21B |
| 15 | AAPLApple Inc.as of 2026-07-20 | Info·Technology —/USD | unsettled | no price-out | 5.5% | 6.7% | — | 4.79T |
| X = (1+implied rev CAGR)^MIFP — the revenue multiple in the price · CAGRs over the MIFP window · FCF n/m where year-1 FCF ≤ 0 · hatched = no price-out yet | ||||||||