Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($50.74)
DCF
$30041.83
+59107.4%
Graham Number
$32.33
-36.3%
Reverse DCF
—
implied g: 7.7%
DDM
$34.61
-31.8%
EV/EBITDA
$56.33
+11.0%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $4.05B
Rev: 64.5% / EPS: 150.0%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$30041.83
Current Price$50.74
Upside / Downside+59107.4%
Net Debt (used)-$1.50B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
142.0%
146.0%
150.0%
154.0%
158.0%
7.0%
$42368.05
$45984.03
$49842.85
$53956.54
$58337.54
8.0%
$32330.97
$35089.64
$38033.55
$41171.87
$44514.08
9.0%
$25538.53
$27717.05
$30041.83
$32520.11
$35159.37
10.0%
$20680.80
$22444.45
$24326.47
$26332.74
$28469.30
11.0%
$17065.36
$18520.24
$20072.75
$21727.73
$23490.18
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $2.93
Yahoo: $15.85
Results
Graham Number$32.33
Current Price$50.74
Margin of Safety-36.3%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$50.74
Implied Near-term FCF Growth7.7%
Historical Revenue Growth64.5%
Historical Earnings Growth150.0%
Base FCF (TTM)$4.05B
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: $1.68
Results
DDM Intrinsic Value / share$34.61
Current Price$50.74
Upside / Downside-31.8%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $9.90B
Current: 9.4×
Default: -$1.50B
Results
Implied Equity Value / share$56.33
Current Price$50.74
Upside / Downside+11.0%
Implied EV$92.87B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)