AGM — Valuation Models

Interactive models with editable assumptions. All calculations run client-side.

Valuation Summary

Model	Intrinsic Value	vs Price ($158.97)
DCF	$-3458.99	-2275.9%
Graham Number	$204.17	+28.4%
Reverse DCF	—	—
DDM	$125.66	-21.0%
EV/EBITDA	—	—

Values reflect default assumptions. Adjust inputs in each model below to update.

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: —

Near-term growth (yrs 1–5)(%)Rev: -5.8% / EPS: -19.7%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 0.47%

Computed WACC: 0.47%

Cost of equity (Re)9.61%(Rf 4.30% + β 0.97 × ERP 5.50%)

Cost of debt (Rd)0.00%(no debt / unavailable → 0%)

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)4.94%

Debt weight (D/V)95.06%

Results

Intrinsic Value / share—

Current Price$158.97

Upside / Downside—

Net Debt (used)$32.26B

Sensitivity: WACC (rows) × Near-term g (cols)

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-3458.99	$-3458.99	$-3458.99	$-3458.99	$-3458.99
8.0%	$-3458.99	$-3458.99	$-3458.99	$-3458.99	$-3458.99
9.0%	$-3458.99	$-3458.99	$-3458.99	$-3458.99	$-3458.99
10.0%	$-3458.99	$-3458.99	$-3458.99	$-3458.99	$-3458.99
11.0%	$-3458.99	$-3458.99	$-3458.99	$-3458.99	$-3458.99

2 — Graham Number

Assumptions

MultiplierGraham used 22.5 (15× P/E × 1.5× P/B)

EPS (trailing)($)Yahoo: $16.61

Book Value / share($)Yahoo: $111.54

Results

Graham Number$204.17

Current Price$158.97

Margin of Safety+28.4%

Formula: √(22.5 × max(0,EPS) × max(0,BVPS))

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 0.47%

Terminal growth rate(%)

Computed WACC: 0.47%

Cost of equity (Re)9.61%(Rf 4.30% + β 0.97 × ERP 5.50%)

Cost of debt (Rd)0.00%(no debt / unavailable → 0%)

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)4.94%

Debt weight (D/V)95.06%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$158.97

Implied Near-term FCF Growth—

Historical Revenue Growth-5.8%

Historical Earnings Growth-19.7%

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.

4 — Dividend Discount Model (DDM)

Assumptions

Annual dividend D0($/share)Yahoo: $6.10

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$125.66

Current Price$158.97

Upside / Downside-21.0%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: $32.26B

Results

Implied Equity Value / share$-3458.99

Current Price$158.97

Upside / Downside-2275.9%

Implied EV$0

← Overview Financial Statements ← Companies