---
title: Axia Financial Normalized Model Dashboard
description: Explore 29 Axia Financial stock valuation models with normalized earnings multiples, bear/base/bull values and historical valuation context.
---

Axia Financial Research

# Normalized Valuation Models

Bear/base/bull reflect operating outcomes with a consistent terminal multiple. Historical valuation bands and multiple sensitivity are shown separately.

Research model snapshot: October 20, 2026 · Values shown even if JavaScript is unavailable · 29 models

Modeled businesses**29**

Normalized terminal multiple**One per business**

Multiple sensitivity**Separate ±20%**

**Model valuations**

29 companies · select a ticker for assumptions

| Ticker | Spot price | Bear / base / bull | Weighted PV | PV upside | Terminal multiple | Historical P25–P75 |
| --- | --- | --- | --- | --- | --- | --- |
| V | $409.81 | $337.50 / $399.60 / $432.00 | $362.17 | -11.6% | 27×FY2027 forward P/E | 24.2–27.5×Median 25.7× · Comparable |
| META | $652.35 | $574.08 / $743.08 / $905.86 | $681.79 | +4.5% | 23×FY2027 forward P/E | 20.8–24.0×Median 22.6× · Comparable |
| AAPL | $342.56 | $285.48 / $296.15 / $306.82 | $268.26 | -21.7% | 29×FY2027 forward P/E | 26.7–31.5×Median 26.7× · Comparable |
| PSX | $283.26 | $216.00 / $264.00 / $324.00 | $242.73 | -14.3% | 12×Normalized FY2027 P/E | 9.9–10.8×Median 10.0× · Caution |
| TSLA | $386.77 | $247.50 / $368.75 / $597.50 | $332.73 | -14.0% | 35×FY2027 core P/E + separate autonomy option | 69.8–129.4×Median 125.6× · Proxy only |
| GOOG | $323.35 | $291.74 / $372.00 / $446.41 | $340.50 | +5.3% | 24×FY2027 core P/E + net assets | 23.2–25.3×Median 23.8× · Proxy only |
| KNTK | $54.88 | $52.90 / $62.10 / $71.30 | $56.87 | +3.6% | 11.5×2027 DCF/share | 18.7–19.8×Median 19.0× · Proxy only |
| WES | $44.22 | $52.50 / $58.80 / $65.10 | $53.45 | +20.9% | 10.5×2027 DCF/unit | 9.5–9.7×Median 9.5× · Proxy only |
| NE | $42.03 | $39.35 / $58.13 / $75.00 | $51.56 | +22.7% | 7.5×2027 EV/adjusted EBITDA | 6.3–13.6×Median 8.8× · Comparable |
| MGY | $25.09 | $28.80 / $39.17 / $49.95 | $35.70 | +42.3% | 5.25×2027 EV/adjusted EBITDAX | 4.4–4.8×Median 4.7× · Proxy only |
| HOOD | $99.24 | $68.60 / $102.96 / $148.62 | $96.17 | -3.1% | 40×2027 forward P/E | Insufficient |
| BE | $220.43 | $104.82 / $182.00 / $283.85 | $164.05 | -25.6% | 50×FY2028 forward non-GAAP P/E | 52.4–172.9×Median 101.0× · Caution |
| SKM | $31.14 | $39.67 / $53.06 / $67.24 | $53.26 | +71.0% | SOTPSum of parts; no single company multiple | 9.6–11.5×Median 10.0× · Proxy only |
| POET | $5.40 | $3.53 / $9.76 / $20.00 | $9.22 | +70.7% | 6×FY2028 EV/revenue | Not meaningful |
| EQPT | $16.25 | $12.75 / $20.12 / $36.78 | $18.97 | +16.8% | 9×2027 EV/economic EBITDA | Insufficient |
| AMR | $162.34 | $116.00 / $221.31 / $334.75 | $193.46 | +19.2% | 4×Normalized-cycle EV/EBITDA | 3.0–5.0×Median 4.1× · Caution |
| SSYS | $6.82 | $6.15 / $9.01 / $12.59 | $7.93 | +16.3% | 11×2027 EV/adjusted EBITDA | Insufficient |
| INTU | $346.52 | $460.67 / $521.46 / $557.38 | $387.11 | +11.7% | 20×FY2029 forward GAAP P/E | 32.9–34.6×Median 33.5× · Caution |
| ADBE | $262.76 | $254.09 / $470.00 / $580.36 | $312.93 | +19.1% | 13×FY2029 forward P/E | 23.1–35.3×Median 25.9× · Comparable |
| TYL | $386.33 | $239.43 / $390.88 / $468.47 | $376.11 | -2.6% | 26×FY2029 price / owner FCF | 37.4–48.9×Median 40.9× · Proxy only |
| NOW | $155.00 | $90.39 / $162.28 / $222.16 | $159.28 | +2.8% | 32×FY2029 price / owner FCF | 36.0–64.0×Median 53.5× · Proxy only |
| AMZN | $252.18 | $207.31 / $349.78 / $552.58 | $364.86 | +44.7% | 27×FY2029 price / owner earnings | 37.5–60.2×Median 45.4× · Proxy only |
| ETN | $367.22 | $361.38 / $429.75 / $488.35 | $424.38 | +15.6% | 26×FY2029 forward P/E | 23.8–24.5×Median 23.9× · Comparable |
| GEV | $836.51 | $603.94 / $794.66 / $1,048.95 | $788.30 | -5.8% | 22×FY2029 terminal P/normalized FCF | Insufficient |
| PWR | $564.41 | $504.88 / $652.14 / $757.33 | $641.62 | +13.7% | 28×FY2029 forward P/E | 21.2–31.5×Median 26.4× · Comparable |
| WMB | $70.72 | $70.25 / $83.02 / $98.35 | $84.94 | +20.1% | 17×FY2029 AFFO/share multiple | 12.6–15.3×Median 13.0× · Proxy only |
| LNG | $281.83 | $219.90 / $300.53 / $414.24 | $307.14 | +9.0% | 12×FY2029 P/attributable DCF | No history sourced |
| VG | $12.57 | $5.10 / $17.06 / $29.44 | $15.95 | +26.9% | 10×FY2029 EV/EBITDA | No history sourced |
| NEXT | $5.82 | $0.00 / $5.37 / $20.79 | $6.57 | +12.9% | 12×FY2032 P/parent cash distributions | No history sourced |

Blue line = bear to bull, dark tick = base case, gold diamond = spot price. The three outcomes are analyst scenarios, not statistical quartiles. Historical valuation multiples reflect up to five completed fiscal years; proxies and insufficient histories are identified. Public values are static snapshots rather than live Google Sheets synchronization.

## Select a company

Bear**—**

Base**—**

Bull**—**

### Investment thesis

Click a ticker to see the operating assumptions.

### Risks and invalidation

—

## Valuation framework

The normalized terminal multiple is not forced to equal the historical median; it reflects an analyst judgment about the business at the valuation horizon.

### Standalone multiple sensitivity

The source workbook is the maintained model. For editing scenario drivers and probabilities, use the original research workbook; this lightweight published page deliberately prioritizes reliable display.

[View source model workbook](https://docs.google.com/spreadsheets/d/1GyZriGyW9mF8DS--BuLkaSAoOizmSakTNkkPTq86i-U/edit)

Educational research only; not individualized investment advice. Market prices can change, and these October 20 values are not refreshed automatically.