Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($127.45)
DCF
$48.99
-61.6%
Graham Number
$11.13
-91.3%
Reverse DCF
—
implied g: 45.0%
DDM
—
—
EV/EBITDA
$127.45
+0.0%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $824.75M
Rev: 26.3% / EPS: -12.3%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$49.07
Current Price$127.45
Upside / Downside-61.5%
Net Debt (used)-$3.08B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
18.3%
22.3%
26.3%
30.3%
34.3%
7.0%
$54.55
$63.54
$73.75
$85.32
$98.38
8.0%
$43.99
$51.07
$59.11
$68.22
$78.49
9.0%
$36.74
$42.51
$49.07
$56.50
$64.86
10.0%
$31.47
$36.30
$41.79
$47.99
$54.97
11.0%
$27.49
$31.61
$36.28
$41.55
$47.50
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $0.75
Yahoo: $7.34
Results
Graham Number$11.13
Current Price$127.45
Margin of Safety-91.3%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$127.45
Implied Near-term FCF Growth45.0%
Historical Revenue Growth26.3%
Historical Earnings Growth-12.3%
Base FCF (TTM)$824.75M
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$127.45
Upside / Downside—
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $1.08B
Current: 122.0×
Default: -$3.08B
Results
Implied Equity Value / share$127.45
Current Price$127.45
Upside / Downside+0.0%
Implied EV$132.27B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)