Back to RSPT.MX Overview
MEX · Valuation Lab
RSPT.MX
Invesco S&P 500 Equal Weight Technology ETF
Last$1116.79
Market cap—
EV/EBITDA—
Intrinsic value
$0.00
MoS +0.0% · Fairly Valued
Assuming 15.0% FCF margin and 10.0% Y1–5 growth.
Upside to price
EV (DCF)0
Terminal share0%
Expected IV$0.00
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 0% of EV
PV of stage FCFs0
PV of terminal value0
Enterprise value0
Net cash / (debt)0
Equity value0
Intrinsic value / share$0.00
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 0 | 0 | 0 | 91.4% |
| Y2 | 0 | 0 | 0 | 83.5% |
| Y3 | 0 | 0 | 0 | 76.3% |
| Y4 | 0 | 0 | 0 | 69.7% |
| Y5 | 0 | 0 | 0 | 63.7% |
| Y6 | 0 | 0 | 0 | 58.2% |
| Y7 | 0 | 0 | 0 | 53.1% |
| Y8 | 0 | 0 | 0 | 48.6% |
| Y9 | 0 | 0 | 0 | 44.4% |
| Y10 | 0 | 0 | 0 | 40.5% |
| Terminal | — | — | 0 | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.