Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($128.26)
DCF
$2906.39
+2166.0%
Graham Number
$43.25
-66.3%
Reverse DCF
—
implied g: 14.2%
DDM
$87.76
-31.6%
EV/EBITDA
$131.87
+2.8%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $2.14B
Rev: 75.3% / EPS: 63.1%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$2901.59
Current Price$128.26
Upside / Downside+2162.3%
Net Debt (used)-$624.00M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
67.3%
71.3%
75.3%
79.3%
83.3%
7.0%
$3722.50
$4186.17
$4695.06
$5252.39
$5861.56
8.0%
$2877.14
$3234.87
$3627.44
$4057.36
$4527.22
9.0%
$2302.35
$2588.07
$2901.59
$3244.89
$3620.07
10.0%
$1889.14
$2123.10
$2379.81
$2660.88
$2968.01
11.0%
$1579.86
$1775.10
$1989.30
$2223.80
$2480.03
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $5.19
Yahoo: $16.02
Results
Graham Number$43.25
Current Price$128.26
Margin of Safety-66.3%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$128.26
Implied Near-term FCF Growth14.2%
Historical Revenue Growth75.3%
Historical Earnings Growth63.1%
Base FCF (TTM)$2.14B
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: $4.26
Results
DDM Intrinsic Value / share$87.76
Current Price$128.26
Upside / Downside-31.6%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $5.14B
Current: 12.8×
Default: -$624.00M
Results
Implied Equity Value / share$131.87
Current Price$128.26
Upside / Downside+2.8%
Implied EV$65.97B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)