Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($251.60)
DCF
$492212.25
+195532.8%
Graham Number
$99.32
-60.5%
Reverse DCF
—
implied g: 14.1%
DDM
$37.08
-85.3%
EV/EBITDA
$251.60
-0.0%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $4.14B
Rev: 60.3% / EPS: 200.3%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$492811.25
Current Price$251.60
Upside / Downside+195770.9%
Net Debt (used)-$2.55B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
192.3%
196.3%
200.3%
204.3%
208.3%
7.0%
$719456.51
$770033.86
$823416.69
$879720.15
$939062.47
8.0%
$547083.04
$585539.29
$626128.55
$668938.34
$714058.56
9.0%
$430601.58
$460867.12
$492811.25
$526502.84
$562012.63
10.0%
$347431.44
$371848.75
$397620.19
$424801.32
$453449.22
11.0%
$285637.75
$305710.03
$326895.39
$349239.49
$372789.25
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $8.86
Yahoo: $49.48
Results
Graham Number$99.32
Current Price$251.60
Margin of Safety-60.5%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$251.60
Implied Near-term FCF Growth14.1%
Historical Revenue Growth60.3%
Historical Earnings Growth200.3%
Base FCF (TTM)$4.14B
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.
4 — Dividend Discount Model (DDM)
Assumptions
Yahoo: $1.80
Results
DDM Intrinsic Value / share$37.08
Current Price$251.60
Upside / Downside-85.3%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $8.20B
Current: 15.0×
Default: -$2.55B
Results
Implied Equity Value / share$251.60
Current Price$251.60
Upside / Downside-0.0%
Implied EV$123.32B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)