Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($63.77)
DCF
$42.22
-33.8%
Graham Number
$33.97
-46.7%
Reverse DCF
—
implied g: 11.1%
DDM
—
—
EV/EBITDA
$63.76
-0.0%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $1.58B
Rev: -0.4% / EPS: 3.6%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$42.22
Current Price$63.77
Upside / Downside-33.8%
Net Debt (used)$4.42B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-3.0%
1.0%
5.0%
9.0%
13.0%
7.0%
$42.65
$52.90
$64.81
$78.60
$94.49
8.0%
$33.64
$41.89
$51.46
$62.53
$75.26
9.0%
$27.40
$34.26
$42.22
$51.41
$61.97
10.0%
$22.81
$28.67
$35.45
$43.27
$52.24
11.0%
$19.30
$24.39
$30.27
$37.05
$44.81
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $2.14
Yahoo: $23.97
Results
Graham Number$33.97
Current Price$63.77
Margin of Safety-46.7%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$63.77
Implied Near-term FCF Growth11.1%
Historical Revenue Growth-0.4%
Historical Earnings Growth3.6%
Base FCF (TTM)$1.58B
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: —
Results
This company does not pay a dividend. DDM is not applicable — the intrinsic value shown uses D0 = $0 unless you enter a hypothetical dividend above.
DDM Intrinsic Value / share—
Current Price$63.77
Upside / Downside—
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $2.86B
Current: 13.9×
Default: $4.42B
Results
Implied Equity Value / share$63.76
Current Price$63.77
Upside / Downside-0.0%
Implied EV$39.69B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)