Delta Metron
| USD |
USD
EUR
GBP
CHF
|
|
|---|---|---|
| DCF | — | — |
| Growth | — | — |
| EV/EBITDA | — | — |
| Fair Value "e" | — | — |
| Margin of Safety | — | — |
| What-If | — | — |
| Market Cap: | — |
| P/E Ratio: | — |
| P/FCF: | — |
| Forward EV/EBITDA: | — |
| Beta: | — |
| Operating CF: | — |
| CapEx: | — |
| Free Cash Flow: | — |
| SBC Expense: | — |
| SBC-Quote: | — |
| FCF Yield: | — |
| Buyback Yield: | — |
| Buyback/FCF: | — |
| Gross Margin: | — |
| Net Margin: | — |
| Net Sales Growth: | — |
| EPS Growth: | — |
| Buyback Rate: | — |
| ROIC: | — |
| ROE: | — |
| D/E Ratio: | — |
| Total Debt: | — |
| Cash & Äquivalente: | — |
| Net Debt: | — |
| Dividend Yield: | — |
| Dividend TTM: | — |
| Payout Ratio: | — |
| Name | Price | DCF | Growth | EV/EBITDA | Fair Value "e" | MoS | ||
|---|---|---|---|---|---|---|---|---|
|
Click the ★ on any stock page to add it here
| ||||||||
| Free Cash Flow | — |
| FCF Margin | — |
| EBITDA Margin | — |
| Shares Diluted | — |
| Net Debt | — |
| ROIC | — |
| Gross Margin | — |
| Net Margin | — |
| D/E Ratio | — |
| Net Sales Growth YoY | — |
| Current EPS | — |
| Earnings Growth YoY | — |
| Dividend / Share | — |
| Dividend Yield | — |
| Payout Ratio | — |
| Median P/E 5Y | — |
| PEG Ratio | — |
| P/E Ratio | — |
| Net Margin | — |
| D/E Ratio | — |
| Current EBITDA | — |
| EBITDA Margin | — |
| Enterprise Value | — |
| Market Cap | — |
| EV/EBITDA Med 5Y | — |
| D/E Ratio | — |
| Net Debt | — |
| Net Margin | — |
| Shares Diluted | — |
| EV/EBITDA Med 10Y | — |
| Net Sales | — | — | — |
| EBITDA | — | — | — |
| Net Income | — | — | — |
| FCF | — | — | — |
| EPS | — | — | — |
Based on TTM Free Cash Flow and your growth assumption.
Based on TTM Earnings Per Share and your growth assumption.
Based on TTM EBITDA and your growth assumption.
| Financial Metrics | |
| Free Cash Flow | — |
| Stock Diluted | — |
| Net Debt | — |
| Buyback Ratio | — |
| Quality Metrics | |
| ROIC | — |
| ROE | — |
| D/E Ratio | — |
| Growth History | 10Y CAGR | 5Y CAGR | Median |
| Net Sales | — | — | — |
| EBITDA | — | — | — |
| Net Income | — | — | — |
| FCF | — | — | — |
| Lynch Category | — |
| Initial Growth Factor |
%
|
| Annual Decay Rate |
%
|
| Target Growth |
%
|
| Current EPS | — |
| Dividende TTM | — |
| Dividende Yield | — |
| Payout Ratio | — |
| Earnings Growth (YoY) | — |
| Median EPS Growth | — |
| Dividend Growth 10Y | — |
| Dividend Growth 5Y | — |
| D/E Ratio | — |
| Net Income Margin | — |
| 10Y Net Income Stability | — |
| EPS Buyback Impact | — |
| Forward P/E | — |
| Fair P/E (Lynch) | — |
| PEG Ratio | — |
| PEG Plus Ratio | — |
| Expected Div. Growth | — |
| Valuation | |
| Market Cap | — |
| Enterprise Value | — |
| EBITDA (TTM) | — |
| Fwd EV/EBITDA | — |
| Balance | |
| Total Debt | — |
| Cash & Equivalents | — |
| Net Debt | — |
| Shareholder | |
| Stock Diluted | — |
| Buyback Yield | — |
| Dividend TTM | — |
| Dividend Growth | — |
| Initial Growth Factor | % |
| Annual Decay Rate | % |
| Growth | EV/EBITDA | |
|---|---|---|
| Bear Scenario | % |
|
| Base Scenario | % |
|
| Bull Scenario | % |
|
| Net Sales & Earnings | |
| Net Sales | — |
| Net Income | — |
| Free Cash Flow | — |
| EBITDA | — |
| Valuation | |
| EPS (Diluted) | — |
| Dividend / Share | — |
| Shares Diluted | — |
| Book Value | — |
| Balance Sheet | |
| Total Debt | — |
| Cash & Equivalents | — |
| Net Debt | — |
| Buybacks | — |
| Net Sales Growth | |
| Net Sales | — |
| YoY Growth | — |
| 5Y CAGR | — |
| 10Y CAGR | — |
| Margins | |
| Net Margin | — |
| EBITDA Margin | — |
| FCF Margin | — |
| Gross Margin | — |
| Earnings Growth | |
| EPS Growth | — |
| NI Growth | — |
| EBITDA Growth | — |
| FCF Growth | — |
| Returns | |
| ROIC | — |
| ROE | — |
| NOPAT | — |
| Invested Capital | — |
| Cash Quality | |
| FCF Conversion | — |
| Buyback / FCF | — |
| Free Cash Flow | — |
| EBITDA | — |
| Solvency | |
| D/E Ratio | — |
| Net Debt | — |
| Total Debt | — |
| Cash & Equivalents | — |
How the valuation engine works
Delta Metron combines three independent valuation models to estimate the intrinsic value of a stock. Each model approaches valuation from a different angle — cash flow, earnings, and enterprise value. The Super Master Key blends them into a single weighted Fair Value.
Weighted composite valuation
The Super Master Key is the heart of Delta Metron. It takes the Fair Value "e" from each of the three models and blends them using adjustable weights to produce a single, balanced valuation. Default weights: DCF 50%, Growth 30%, EV/EBITDA 20%.
A percentage discount applied to the Fair Value to create a buffer against estimation errors. A 20% margin on a $184 Fair Value gives a buy target of $147.
The What-If price discounts the 5-year projected Fair Value back to today using a target return rate. It answers: "What price should I pay today to achieve X% annual return over 5 years?"
Intrinsic value from future cash flows
The DCF model calculates the present value of all future free cash flows a company is expected to generate. It's considered the gold standard of intrinsic valuation because it directly measures how much cash the business creates for shareholders.
If a company generates $100B in FCF, growing at 8% for 5 years, discounted at 10%, with $30B net debt and 15B shares: the DCF fair value per share would be approximately $183.
Earnings-based valuation
The Growth Model values a stock based on its earnings per share (EPS) and a fair price-to-earnings (P/E) ratio. It projects EPS growth forward using a decay function — growth starts high and gradually converges toward a sustainable long-term rate.
If current EPS is $7.47, projected to grow to $8.32 next year, and the fair P/E is 27.7×: Fair Value = $8.32 × 27.7 = $230.46 per share.
Enterprise-value-based valuation
The EV/EBITDA model values the entire enterprise based on its operating profitability. It works backwards from an expected EV/EBITDA multiple to derive equity value per share. This model is particularly useful for comparing companies regardless of capital structure.
If EBITDA is $145B, the fair multiple is 19.9×, net debt is −$34B (net cash), and shares are 15B: EV = $2,886B. Equity = $2,920B. Fair Value = $194.10 per share.
Disclaimer: Delta Metron is a tool for educational and analytical purposes. Model outputs are estimates based on historical data and assumptions — they are not investment advice. Always do your own research before making investment decisions.
Financial data powered by SEC EDGAR XBRL
What powers Delta Metron
The Delta Metron API is a custom-built financial data engine that extracts, transforms, and delivers fundamental company data in real-time. All financial metrics are sourced directly from official SEC EDGAR XBRL filings — the same data that institutional investors and analysts use.
Live stock prices, beta values, and market data are provided by Yahoo Finance. No third-party financial data vendors are involved — every number you see is computed from primary sources.
Available routes on Vercel Serverless
/api/sec-financials?symbol=AAPL
Primary endpoint. Returns complete financial data for a given ticker: annual + quarterly income statement, balance sheet, cash flow, per-share metrics, margins, quality ratios, and split-adjusted values. Data source: SEC EDGAR XBRL company facts.
/api/quote?symbol=AAPL
Live market data. Returns current price, daily change, market cap, beta, and next earnings date. Source: Yahoo Finance (v7/v8 endpoints with automatic fallback).
/api/logo?domain=apple.com
High-resolution company logos. Checks local /logos/ folder first, then falls back to external sources (Brandfetch, Clearbit, Apple Touch Icon, Google Favicon). Cached for 30 days.
34 metrics across 6 categories
Currently whitelisted tickers
101 tickers covering the complete Nasdaq 100 index. All companies file with the SEC (US-GAAP or IFRS). Foreign filers like ASML (20-F), LIN, CCEP, FER, NXPI are fully supported.
How the data flows
The API runs as Vercel Serverless Functions. A single SEC EDGAR call returns all XBRL facts for a company. The extract() engine merges across all fallback tags, handles fiscal vs. calendar quarters, de-cumulates YTD cash flow entries, and adjusts for stock splits — all in one request.
Fair usage policy
As of March 2026
The content, analyses, model calculations and valuations provided on the "Delta Metron" platform (hereinafter "Platform") serve exclusively for informational and educational purposes. They do not constitute investment advice, a recommendation to buy or sell securities, or a solicitation to make an offer. The use of the Platform does not replace individual advice from a qualified financial advisor, tax advisor or lawyer.
The user bears sole responsibility for their investment decisions. The valuation models presented on the Platform (Discounted Cash Flow, Growth Model, EV/EBITDA) are mathematical estimation methods whose results depend on the selected input parameters and may deviate significantly from actual future performance. Past performance is not a reliable indicator of future results.
The financial data and fundamental metrics displayed on the Platform originate from publicly available SEC EDGAR XBRL filings and live market prices from Yahoo Finance. The operator assumes no guarantee for the accuracy, completeness or timeliness of the provided data, the availability or functionality of the Platform or data APIs, or damages arising from incorrect, delayed or incomplete data.
The operator's liability for damages of any kind — in particular for direct, indirect or consequential damages, lost profits or financial losses — is excluded to the extent permitted by law. This does not apply to damages based on intent or gross negligence by the operator, or to injury to life, body or health.
As of March 2026
These General Terms and Conditions apply to the use of the web application "Delta Metron" (hereinafter "Platform"). By registering and using the Platform, the user accepts these terms.
The Platform provides tools for fundamental stock analysis. The scope of functions depends on the chosen subscription model:
BASIC (€4.90/month): Focus on historical data. Includes access to interactive mini-charts and complete 30-year fundamental company data (income statement, balance sheet, cash flow, per-share metrics, margins and quality ratios).
PRO (€9.90/month): Includes all BASIC features, plus the Growth Model for evaluating growth stocks, the personal Watchlist function, and news feeds.
EXPERT (€19.90/month): The complete package. Includes all PRO features, plus two professional valuation models: EV/EBITDA (Enterprise Value to EBITDA) and DCF (Discounted Cash Flow), the Super Master Key (weighted Fair Value from all models), and future features including intelligent asset class recognition (e.g. specialized models for banks/REITs).
The first 100 registered paying customers receive "First Founder" status. First Founders receive the EXPERT package permanently at €4.90/month (or €49.00/year for annual payment). This price is guaranteed for life ("Lifetime Price Lock") as long as the subscription remains continuously active without interruption. This status is personal and non-transferable. Upon cancellation and later re-registration, current standard prices apply. A one-time temporary pause of up to 30 days is permitted without losing First Founder status.
All prices include statutory VAT where applicable. All subscription models are available as monthly or annual subscriptions. Annual payment includes a 2-month discount (use 12 months, pay for 10 months only). Payment is processed exclusively via Stripe (PCI-DSS certified). In case of payment default, access may be temporarily suspended after a 7-day grace period.
Price Lock Guarantee (Bestandskundenschutz): Delta Metron guarantees every subscriber that the monthly price at which the subscription was concluded remains permanently valid for that user. Future price increases (e.g. increase of the Expert model to €24.90) only apply to new customers. Existing customers retain their original subscription price for as long as their subscription remains active and without interruption. This contractual price guarantee constitutes an essential component of the subscription agreement.
Monthly subscriptions can be cancelled at any time effective at the end of the current billing period. Annual subscriptions renew automatically unless cancelled at least 30 days before expiry. Cancellation is possible at any time via account settings or by email. Upgrades (e.g. Basic → Pro) take effect immediately; the price difference is calculated pro rata for the remaining billing period. Downgrades take effect at the start of the next billing period. The Price Lock Guarantee applies to the respective subscription model; in the event of a downgrade and later upgrade, the price current at the time of the new upgrade applies.
You have the right to withdraw from this contract within fourteen days without giving any reason. The withdrawal period is fourteen days from the day of conclusion of the contract. The right of withdrawal expires prematurely if we have begun to execute the contract after you have expressly consented and confirmed that you lose your right of withdrawal upon commencement of contract fulfillment.
The user receives a non-exclusive, non-transferable, revocable right of use for personal purposes. It is expressly prohibited to: (a) automatically read the Platform or parts thereof (scraping, crawling), (b) systematically copy, store or redistribute data, (c) use the Platform for commercial purposes beyond personal stock analysis, (d) circumvent or manipulate the technical protection mechanisms. Violations entitle the operator to immediate blocking and termination.
pursuant to Art. 13 and 14 GDPR
Registration data (email, username, encrypted password). Payment data via Stripe (name, last four digits of card, billing address — full card data is processed exclusively by Stripe, PCI-DSS Level 1 certified). Usage data (anonymized IP, pages visited, device type, duration). API query logs (stock tickers and timestamps, used only for service delivery).
Contract fulfillment (Art. 6(1)(b) GDPR): registration, platform functions, billing. Legitimate interests (Art. 6(1)(f) GDPR): security, fraud prevention, platform improvement. Consent (Art. 6(1)(a) GDPR): optional newsletter, marketing.
Stripe Inc. — payment processing (stripe.com/privacy). SEC EDGAR — financial data (public API, no personal user data). Yahoo Finance — live market prices (no personal user data). Data transfers to the USA are based on EU Standard Contractual Clauses and the EU-US Data Privacy Framework.
You have the right to: access your stored data (Art. 15 GDPR), rectification (Art. 16), erasure (Art. 17), restriction of processing (Art. 18), data portability (Art. 20), objection (Art. 21), and withdrawal of consent (Art. 7(3)). The Platform uses only technically necessary cookies. No tracking or advertising cookies are used.
As of March 2026
The operator strives for uninterrupted availability. There is no entitlement to permanent availability. Maintenance work, technical disruptions or failures of third-party providers (e.g. API providers) may lead to temporary restrictions.
The operator reserves the right to change these terms at any time. Changes will be communicated by email or notice on the Platform. If the user does not object within 30 days, the amended terms are deemed accepted.
The law of the Federal Republic of Germany applies. Place of jurisdiction is the operator's registered office, to the extent permitted by law. Should any provision be or become invalid, the remaining provisions shall remain unaffected. The EU Commission provides an online dispute resolution platform: https://ec.europa.eu/consumers/odr
pursuant to §5 TMG
[■ Name ■]
Sole proprietorship (small business)
[■ Street, Number ■]
[■ Postal Code, City ■]
Deutschland / Germany
E-Mail: [■ [email protected] ■]
Small business according to §19 UStG. No VAT is charged.
[■ Name ■], [■ Address ■]
The European Commission provides an online dispute resolution platform: https://ec.europa.eu/consumers/odr — We are not willing or obliged to participate in dispute resolution proceedings before a consumer arbitration board.
| # | Symbol | Company | Market Cap | Price | Chg % | P/E | Div % | Weight |
|---|
| Market Cap | — |
| Dividend Yield | — |
| Payout Ratio | — |
| Frequency | — |
| Ex-Dividend | — |
| Payment | — |
| DPS | — | — | — |
| Div. Total | — | — | — |
| Payout Ratio | — | — | — |