Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($52.90)
DCF
$39.68
-25.0%
Graham Number
$6.94
-86.9%
Reverse DCF
—
implied g: 16.1%
DDM
$20.60
-61.1%
EV/EBITDA
$53.62
+1.4%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $341.35M
Rev: 11.9% / EPS: —
Default: 9% (no SEC data)
Results
Intrinsic Value / share$39.60
Current Price$52.90
Upside / Downside-25.1%
Net Debt (used)$1.57B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
3.9%
7.9%
11.9%
15.9%
19.9%
7.0%
$41.85
$51.56
$62.76
$75.63
$90.35
8.0%
$32.36
$40.12
$49.05
$59.31
$71.02
9.0%
$25.82
$32.22
$39.60
$48.05
$57.70
10.0%
$21.03
$26.46
$32.69
$39.84
$47.98
11.0%
$17.39
$22.07
$27.44
$33.59
$40.59
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $0.12
Yahoo: $17.86
Results
Graham Number$6.94
Current Price$52.90
Margin of Safety-86.9%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$52.90
Implied Near-term FCF Growth16.1%
Historical Revenue Growth11.9%
Historical Earnings Growth—
Base FCF (TTM)$341.35M
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: $1.00
Results
DDM Intrinsic Value / share$20.60
Current Price$52.90
Upside / Downside-61.1%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $387.24M
Current: 29.9×
Default: $1.57B
Results
Implied Equity Value / share$53.62
Current Price$52.90
Upside / Downside+1.4%
Implied EV$11.56B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)