Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($748.93)
DCF
$5644.10
+653.6%
Graham Number
$249.81
-66.6%
Reverse DCF
—
implied g: 31.9%
DDM
—
—
EV/EBITDA
$754.90
+0.8%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $519.50M
Rev: 74.6% / EPS: -32.0%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$5644.10
Current Price$748.93
Upside / Downside+653.6%
Net Debt (used)-$4.39B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
66.6%
70.6%
74.6%
78.6%
82.6%
7.0%
$7212.31
$8105.91
$9087.03
$10161.93
$11337.21
8.0%
$5591.05
$6280.59
$7037.58
$7866.87
$8773.53
9.0%
$4488.64
$5039.46
$5644.10
$6306.43
$7030.49
10.0%
$3696.07
$4147.19
$4642.34
$5184.67
$5777.50
11.0%
$3102.81
$3479.33
$3892.55
$4345.10
$4839.74
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $23.38
Yahoo: $118.63
Results
Graham Number$249.81
Current Price$748.93
Margin of Safety-66.6%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$748.93
Implied Near-term FCF Growth31.9%
Historical Revenue Growth74.6%
Historical Earnings Growth-32.0%
Base FCF (TTM)$519.50M
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$748.93
Upside / Downside—
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $1.09B
Current: 38.7×
Default: -$4.39B
Results
Implied Equity Value / share$754.90
Current Price$748.93
Upside / Downside+0.8%
Implied EV$42.32B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)