Stock price guesstimator

Stock price guesstimator

at current price valuation multiple of
Compound annual growth rate %  for years
 and % reinvested dividend yield  with % yearly increase
 and % yearly share buyback  and % valuation change
 and % margin expansion  and % volatility

 -> Guesstimated total return CAGR 12.5 %
       at end valuation multiple of