Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($1450.56)
DCF
$584.90
-59.7%
Graham Number
$198.63
-86.3%
Reverse DCF
—
implied g: 23.5%
DDM
$181.07
-87.5%
EV/EBITDA
$1450.57
+0.0%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $10.85B
Rev: 4.9% / EPS: 7.2%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$584.90
Current Price$1450.56
Upside / Downside-59.7%
Net Debt (used)-$8.63B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-0.8%
3.2%
7.2%
11.2%
15.2%
7.0%
$596.77
$711.28
$844.15
$997.55
$1173.83
8.0%
$492.44
$584.35
$690.85
$813.66
$954.63
9.0%
$420.26
$496.58
$584.90
$686.62
$803.26
10.0%
$367.34
$432.28
$507.33
$593.67
$692.56
11.0%
$326.90
$383.18
$448.14
$522.77
$608.17
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $29.16
Yahoo: $60.13
Results
Graham Number$198.63
Current Price$1450.56
Margin of Safety-86.3%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$1450.56
Implied Near-term FCF Growth23.5%
Historical Revenue Growth4.9%
Historical Earnings Growth7.2%
Base FCF (TTM)$10.85B
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: $8.79
Results
DDM Intrinsic Value / share$181.07
Current Price$1450.56
Upside / Downside-87.5%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $12.27B
Current: 44.9×
Default: -$8.63B
Results
Implied Equity Value / share$1450.57
Current Price$1450.56
Upside / Downside+0.0%
Implied EV$550.44B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)