Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($336.00)
DCF
$4339.69
+1191.6%
Graham Number
$66.80
-80.1%
Reverse DCF
—
implied g: -6.4%
DDM
$529.63
+57.6%
EV/EBITDA
$3886.97
+1056.8%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $3.02B
Rev: 21.6% / EPS: —
Default: 9% (no SEC data)
Results
Intrinsic Value / share$4339.69
Current Price$336.00
Upside / Downside+1191.6%
Net Debt (used)$17.77B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
13.6%
17.6%
21.6%
25.6%
29.6%
7.0%
$4820.32
$5803.81
$6927.19
$8205.01
$9652.84
8.0%
$3727.37
$4505.33
$5393.30
$6402.70
$7545.74
9.0%
$2976.22
$3613.19
$4339.69
$5165.01
$6099.03
10.0%
$2429.78
$2964.39
$3573.69
$4265.41
$5047.77
11.0%
$2015.50
$2472.68
$2993.35
$3584.05
$4251.75
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $26.07
Yahoo: $7.61
Results
Graham Number$66.80
Current Price$336.00
Margin of Safety-80.1%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$336.00
Implied Near-term FCF Growth-6.4%
Historical Revenue Growth21.6%
Historical Earnings Growth—
Base FCF (TTM)$3.02B
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: $25.71
Results
DDM Intrinsic Value / share$529.63
Current Price$336.00
Upside / Downside+57.6%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $20.25B
Current: 6.2×
Default: $17.77B
Results
Implied Equity Value / share$3886.97
Current Price$336.00
Upside / Downside+1056.8%
Implied EV$125.45B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)