Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($23.26)
DCF
$0.00
-100.0%
Graham Number
$47.05
+102.3%
Reverse DCF
—
—
DDM
$38.73
+66.5%
EV/EBITDA
—
—
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: —
Rev: -15.3% / EPS: 80.5%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$0.00
Current Price$23.26
Upside / Downside-100.0%
Net Debt (used)-$270,936
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
72.5%
76.5%
80.5%
84.5%
88.5%
7.0%
$0.00
$0.00
$0.00
$0.00
$0.00
8.0%
$0.00
$0.00
$0.00
$0.00
$0.00
9.0%
$0.00
$0.00
$0.00
$0.00
$0.00
10.0%
$0.00
$0.00
$0.00
$0.00
$0.00
11.0%
$0.00
$0.00
$0.00
$0.00
$0.00
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $3.98
Yahoo: $24.72
Results
Graham Number$47.05
Current Price$23.26
Margin of Safety+102.3%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Reverse DCF requires positive TTM free cash flow.
Current Price$23.26
Implied Near-term FCF Growth—
Historical Revenue Growth-15.3%
Historical Earnings Growth80.5%
Base FCF (TTM)—
Implied growth is the FCF growth rate (yrs 1–5) that makes the DCF intrinsic value equal the current price. Long-term growth is set to half the implied near-term rate.