Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($55.33)
DCF
$5122545.41
+9258069.9%
Graham Number
$22.63
-59.1%
Reverse DCF
—
implied g: 24.9%
DDM
$2.47
-95.5%
EV/EBITDA
$55.33
-0.0%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $413.85M
Rev: 53.1% / EPS: 396.3%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$5126797.88
Current Price$55.33
Upside / Downside+9265755.6%
Net Debt (used)-$459.00M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
388.3%
392.3%
396.3%
400.3%
404.3%
7.0%
$7981702.70
$8314014.85
$8657304.45
$9011841.25
$9377899.38
8.0%
$6037463.78
$6288827.77
$6548495.16
$6816670.00
$7093559.64
9.0%
$4726714.92
$4923506.08
$5126797.88
$5336750.08
$5553525.01
10.0%
$3793214.26
$3951139.30
$4114281.09
$4282767.83
$4456729.78
11.0%
$3101558.98
$3230687.13
$3364080.76
$3501844.68
$3644085.41
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $2.15
Yahoo: $10.59
Results
Graham Number$22.63
Current Price$55.33
Margin of Safety-59.1%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$55.33
Implied Near-term FCF Growth24.9%
Historical Revenue Growth53.1%
Historical Earnings Growth396.3%
Base FCF (TTM)$413.85M
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: $0.12
Results
DDM Intrinsic Value / share$2.47
Current Price$55.33
Upside / Downside-95.5%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $1.28B
Current: 17.7×
Default: -$459.00M
Results
Implied Equity Value / share$55.33
Current Price$55.33
Upside / Downside-0.0%
Implied EV$22.77B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)