Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($13.42)
DCF
$517.92
+3759.3%
Graham Number
$18.90
+40.9%
Reverse DCF
—
implied g: -10.3%
DDM
$4.74
-64.7%
EV/EBITDA
$27.16
+102.4%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $365.22M
Rev: 10.4% / EPS: 29.8%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$517.92
Current Price$13.42
Upside / Downside+3759.3%
Net Debt (used)$1.98B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
21.8%
25.8%
29.8%
33.8%
37.8%
7.0%
$592.96
$700.64
$822.67
$960.44
$1115.44
8.0%
$461.27
$545.93
$641.82
$750.04
$871.74
9.0%
$371.01
$439.91
$517.92
$605.90
$704.81
10.0%
$305.54
$363.04
$428.09
$501.43
$583.84
11.0%
$256.07
$304.95
$360.23
$422.52
$492.49
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $1.56
Yahoo: $10.18
Results
Graham Number$18.90
Current Price$13.42
Margin of Safety+40.9%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$13.42
Implied Near-term FCF Growth-10.3%
Historical Revenue Growth10.4%
Historical Earnings Growth29.8%
Base FCF (TTM)$365.22M
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: $0.23
Results
DDM Intrinsic Value / share$4.74
Current Price$13.42
Upside / Downside-64.7%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $1.40B
Current: 2.3×
Default: $1.98B
Results
Implied Equity Value / share$27.16
Current Price$13.42
Upside / Downside+102.4%
Implied EV$3.25B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)