Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($242.09)
DCF
$370.70
+53.1%
Graham Number
—
—
Reverse DCF
—
implied g: 34.3%
DDM
—
—
EV/EBITDA
—
—
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $164.71M
Rev: 42.3% / EPS: —
Default: 9% (no SEC data)
Results
Intrinsic Value / share$370.05
Current Price$242.09
Upside / Downside+52.9%
Net Debt (used)$255.74M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
34.3%
38.3%
42.3%
46.3%
50.3%
7.0%
$438.85
$507.45
$584.38
$670.36
$766.18
8.0%
$343.45
$397.01
$457.04
$524.12
$598.86
9.0%
$278.27
$321.55
$370.05
$424.23
$484.57
10.0%
$231.15
$267.01
$307.18
$352.04
$402.00
11.0%
$195.67
$225.95
$259.86
$297.72
$339.86
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $-4.43
Yahoo: $-3.12
Results
Graham Number requires positive EPS and positive Book Value per share. EPS is zero or negative. BVPS is zero or negative.
Graham Number—
Current Price$242.09
Margin of Safety—
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$242.09
Implied Near-term FCF Growth34.3%
Historical Revenue Growth42.3%
Historical Earnings Growth—
Base FCF (TTM)$164.71M
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.