Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($62.68)
DCF
$1756967437.72
+2803074944.2%
Graham Number
$52.42
-16.4%
Reverse DCF
—
implied g: -17.4%
DDM
—
—
EV/EBITDA
$1556114000.00
+2482632318.6%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $136.98M
Rev: -0.2% / EPS: 0.8%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$1756967437.72
Current Price$62.68
Upside / Downside+2803074944.2%
Net Debt (used)$647.80M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-3.0%
1.0%
5.0%
9.0%
13.0%
7.0%
$1777626335.39
$2268101548.28
$2838712035.61
$3499129803.36
$4259782316.49
8.0%
$1346051979.34
$1740825564.27
$2199401846.77
$2729442109.75
$3339204286.90
9.0%
$1046988013.09
$1375700980.36
$1756967437.72
$2197065550.77
$2702760987.17
10.0%
$827441616.71
$1107870774.68
$1432651776.00
$1807055837.36
$2236762288.17
11.0%
$659357204.20
$902998700.17
$1184760299.05
$1509149344.09
$1881021127.91
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $4.72
Yahoo: $25.87
Results
Graham Number$52.42
Current Price$62.68
Margin of Safety-16.4%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$62.68
Implied Near-term FCF Growth-17.4%
Historical Revenue Growth-0.2%
Historical Earnings Growth0.8%
Base FCF (TTM)$136.98M
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$62.68
Upside / Downside—
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $254.20M
Current: 8.7×
Default: $647.80M
Results
Implied Equity Value / share$1556114000.00
Current Price$62.68
Upside / Downside+2482632318.6%
Implied EV$2.20B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)