Stock price
$32.27
TTM EPS
$0.65
P/E (TTM)
60.19
Net cash
$1.3B
Beta
1.74
Scenario calculator
Enter EPS growth and exit P/E per scenario. The chart starts at the current share price (Now) and transitions the P/E from today's trailing multiple toward your Exit P/E over the horizon. Same live price and TTM EPS as the rest of the page.
Base case: with about 50% growth per year and a 566× exit multiple over 5 years, the model lands TOST near $2,794.35 — an implied about a 144.1% CAGR.
Your base case implies a $551.97 12-month target. Save it to join the community consensus.
Implied price path (by year)
Paths start at $32.27 (Now); the P/E transitions from today's trailing multiple toward Exit P/E by the horizon year.
At horizon (2031)
| Scenario | Price | Total return | CAGR |
|---|---|---|---|
| Bear | $1,545.71 | +4,689.9% | +116.8% |
| Base | $2,794.35 | +8,559.3% | +144.1% |
| Bull | $4,042.98 | +12,428.6% | +162.8% |
- Bear$1,545.71
- Base$2,794.35
- Bull$4,042.98
Sensitivity (base case)
Sensitivity grid — sweeps EPS growth and exit P/E around your base inputs. Simple mode only; bear, bull, and Advanced (revenue) paths are not included.
Implied share price at the horizon for each combination: EPS growth in the rows, exit P/E in the columns; other settings stay fixed.
| Row axis: EPS growth. Column axis: exit P/E.Exit P/E →↓ EPS growth | 556× | 561× | 566× | 571× | 576× |
|---|---|---|---|---|---|
| 40% | $1,944 | $1,962 | $1,979 | $1,997 | $2,014 |
| 45% | $2,317 | $2,338 | $2,359 | $2,379 | $2,400 |
| 50% | $2,745 | $2,770 | $2,794 | $2,819 | $2,844 |
| 55% | $3,234 | $3,263 | $3,292 | $3,321 | $3,350 |
| 60% | $3,790 | $3,824 | $3,859 | $3,893 | $3,927 |
Shade depth: darker fill within the same color band means a higher implied price in that cell (across the grid).
Annual diluted EPS
GAAP diluted EPS by fiscal year — use as context for growth assumptions above, not a forecast. Across 7 fiscal years, diluted EPS went from about -$0.45 in 2019 to about $0.56 in 2025.
Diluted EPS year-over-year change
Percent change vs the previous fiscal year. If a fiscal year is missing, the comparison is to the prior available year. Year-over-year EPS change in this window ranged from a high of +1,639.1% to a low of +1,639.1%.
Your EPS growth vs next-year analyst consensus
Same basis for every column: one-step implied EPS growth (next-year average estimate vs TTM). Consensus uses 13 EPS estimates. Δ (pts) is your growth minus consensus in percentage points, not "percent of consensus."