Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($200.19)
DCF
$1256.94
+527.9%
Graham Number
$67.95
-66.1%
Reverse DCF
—
implied g: 20.3%
DDM
$65.92
-67.1%
EV/EBITDA
$203.85
+1.8%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $7.87B
Rev: 4.1% / EPS: 53.9%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$1259.14
Current Price$200.19
Upside / Downside+529.0%
Net Debt (used)$23.98B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
45.9%
49.9%
53.9%
57.9%
61.9%
7.0%
$1544.20
$1767.09
$2014.89
$2289.64
$2593.50
8.0%
$1199.98
$1373.08
$1565.50
$1778.81
$2014.67
9.0%
$965.28
$1104.46
$1259.14
$1430.58
$1620.11
10.0%
$796.04
$910.77
$1038.25
$1179.52
$1335.67
11.0%
$668.95
$765.33
$872.40
$991.03
$1122.13
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $6.54
Yahoo: $31.38
Results
Graham Number$67.95
Current Price$200.19
Margin of Safety-66.1%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$200.19
Implied Near-term FCF Growth20.3%
Historical Revenue Growth4.1%
Historical Earnings Growth53.9%
Base FCF (TTM)$7.87B
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: $3.20
Results
DDM Intrinsic Value / share$65.92
Current Price$200.19
Upside / Downside-67.1%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $19.28B
Current: 17.6×
Default: $23.98B
Results
Implied Equity Value / share$203.85
Current Price$200.19
Upside / Downside+1.8%
Implied EV$340.00B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)