In partnership with

Pelosi Made 178% While Your 401(k) Crashed

Nancy Pelosi: Up 178% on TEM options
Marjorie Taylor Greene: Up 134% on PLTR
Cleo Fields: Up 138% on IREN

Meanwhile, retail investors got crushed on CNBC's "expert" picks.

The uncomfortable truth: Politicians don't just make laws. They make fortunes.

AltIndex reports every single Congress filing without fail and updates their data constantly.

Then their AI factors those Congress trades into the AI stock ratings on the AltIndex app.

We’ve partnered with AltIndex to get our readers free access to their app for a limited time.

Congress filed 7,810 new stock buys this year as of July.

Don’t miss out on direct access to their playbooks!

Get Congress Trade Updates

_{Past performance does not guarantee future results. Investing involves risk including possible loss of principal.}

Waters Corporation DCF Stock Analysis.

Here’s my assumptions:

Risk Free Rate (10 Years Interest Rate Swap): 3.84%

Risk Premium (Taken from the Aswath Damodaran equity premium spreadsheet): 4.33%

Interest Rate Spread on The Risk free rate ( For the cost of debt calculation): 3%

Historical Data

Revenue growth in the last 10 years (CAGR): 3.78%

Earnings growth in the last 10 years (CAGR): 3.12%

Unlevered Free Cash Flow growth in the last 10 years (CAGR): 6.54%

Future Assumptions

End of Year FCF growth: 3%

Growth until end of 2026: 6%

Growth until end of 2034: 3%

Perpetual growth: 2.5%

Net Debt: 7.165B

Outstanding Stock Options Present Value Assumption: $0.044B

Restricted Stock Units Present Value Assumption: $0.133B

Stock Valuation based on these assumptions: $102

Last update 10/27/2025

All the content in this newsletter should be taken as informational content only. THIS IS NOT FINANCIAL ADVICE! Do your own Due Diligence before investing or contact a professional financial advisor.

I don’t have a position in Waters Corporation (WAT) and I don’t plan to add a position in the coming days.