Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($25.29)
DCF
$-849064960.00
-3357315086.2%
Graham Number
—
—
Reverse DCF
—
—
DDM
$39.96
+58.0%
EV/EBITDA
—
—
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: —
Rev: 11.5% / EPS: 55.3%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$-849064960.00
Current Price$25.29
Upside / Downside-3357315086.2%
Net Debt (used)$849.06M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
47.3%
51.3%
55.3%
59.3%
63.3%
7.0%
$-849064960.00
$-849064960.00
$-849064960.00
$-849064960.00
$-849064960.00
8.0%
$-849064960.00
$-849064960.00
$-849064960.00
$-849064960.00
$-849064960.00
9.0%
$-849064960.00
$-849064960.00
$-849064960.00
$-849064960.00
$-849064960.00
10.0%
$-849064960.00
$-849064960.00
$-849064960.00
$-849064960.00
$-849064960.00
11.0%
$-849064960.00
$-849064960.00
$-849064960.00
$-849064960.00
$-849064960.00
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: —
Yahoo: $19.57
Results
Graham Number requires positive EPS and positive Book Value per share. EPS is zero or negative.
Graham Number—
Current Price$25.29
Margin of Safety—
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Reverse DCF requires positive TTM free cash flow.
Current Price$25.29
Implied Near-term FCF Growth—
Historical Revenue Growth11.5%
Historical Earnings Growth55.3%
Base FCF (TTM)—
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.