Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($84.68)
DCF
$47.41
-44.0%
Graham Number
$44.88
-47.0%
Reverse DCF
—
implied g: 17.6%
DDM
$6.80
-92.0%
EV/EBITDA
$84.68
+0.0%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $1.23B
Rev: 8.6% / EPS: -22.2%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$47.41
Current Price$84.68
Upside / Downside-44.0%
Net Debt (used)$3.63B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
0.6%
4.6%
8.6%
12.6%
16.6%
7.0%
$48.99
$60.14
$73.06
$87.95
$105.03
8.0%
$38.62
$47.55
$57.89
$69.79
$83.43
9.0%
$31.44
$38.85
$47.41
$57.25
$68.52
10.0%
$26.19
$32.48
$39.74
$48.08
$57.63
11.0%
$22.17
$27.62
$33.89
$41.10
$49.33
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $1.98
Yahoo: $45.20
Results
Graham Number$44.88
Current Price$84.68
Margin of Safety-47.0%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$84.68
Implied Near-term FCF Growth17.6%
Historical Revenue Growth8.6%
Historical Earnings Growth-22.2%
Base FCF (TTM)$1.23B
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: $0.33
Results
DDM Intrinsic Value / share$6.80
Current Price$84.68
Upside / Downside-92.0%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $2.33B
Current: 19.3×
Default: $3.63B
Results
Implied Equity Value / share$84.68
Current Price$84.68
Upside / Downside+0.0%
Implied EV$44.91B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)