RDDT Reddit
too hard · 67
Owner-earnings value$56.86
Price$155.14
Margin of safety
-63.3%
Quality gate · 67/100
⚠ unprofitable in too many years
Median ROIC24.5%
Gross margin91.4%
Net debt / EBITDA-1.2x
Share count / yr+6.3%
Profitable years1/4
Moat & management
Owner-earnings inputs
| Owner earnings (TTM) | 880.17M |
| Owner-earnings yield | 2.9% |
| Free-cash-flow yield | 3.4% |
| Growth used (normalized) | 10.0% |
| Market-implied growth (reverse DCF) | 25.0% |
| Terminal growth | 3.0% |
| Discount rate (hurdle) | 14.1% |
Projected owner earnings
| Yr | Owner earnings | Growth | PV |
|---|---|---|---|
| 1 | 915.62M | 10.0% | 802.22M |
| 2 | 1.00B | 9.2% | 767.68M |
| 3 | 1.08B | 8.4% | 729.40M |
| 4 | 1.17B | 7.7% | 688.06M |
| 5 | 1.25B | 6.9% | 644.37M |
| 6 | 1.32B | 6.1% | 599.07M |
| 7 | 1.40B | 5.3% | 552.86M |
| 8 | 1.46B | 4.6% | 506.46M |
| 9 | 1.51B | 3.8% | 460.49M |
| 10 | 1.56B | 3.0% | 415.56M |
⚠ maintenance capex ≈ min(capex, D&A), capped at FCF · Net cash 0.9B credited to value (interest stripped from owner earnings to avoid double-counting). · Price pays for ~25%/yr owner-earnings growth over 10y (reverse DCF); model credits 10%.