| Name | Shares | Cost Basis $/Sh | Cost Total | Today $/Sh | Today Value | 2030 (Active) | 2035 (Active) | IRR (Active) |
|---|---|---|---|---|---|---|---|---|
| Totals | — | — | — | — | — | |||
Per-name model projects FCF 2026-2035 → DCF + exit-multiple terminal value → midpoint EV. Bridge to equity (subtract net debt), divide by share count → implied $/share at each year, computed as DCF of cash flows from year-T's vantage point. Multiply by your shares → position value trajectory.
Scenario chips at top right drive every model simultaneously — the trajectory above shows what your positions are worth in each year if the scenario plays out across all names. Per-stock pages let you tune individual assumptions; those overrides flow back here.
SpaceX caveat: Private-company shares are notional — defaults assume implied common-equivalent of 1.7B shares × $206 reference price (=$350B secondary mark). Adjust your "shares" entry to reflect actual exposure (direct secondaries, ARKX/Destiny Tech ETFs, etc.).
Light models (NVDA, COIN) and the deep models all share a common scenario framework — Bear / Base / Bull / Hyperbull. Deep models (TSLA, SpaceX, PLTR planned) expose more granular drivers in their per-stock pages.