Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($339.23)
DCF
$-47.47
-114.0%
Graham Number
$283.45
-16.4%
Reverse DCF
—
—
DDM
$226.81
-33.1%
EV/EBITDA
—
—
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: —
Rev: 5.0% / EPS: 42.2%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$-47.47
Current Price$339.23
Upside / Downside-114.0%
Net Debt (used)$3.77B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
34.2%
38.2%
42.2%
46.2%
50.2%
7.0%
$-47.47
$-47.47
$-47.47
$-47.47
$-47.47
8.0%
$-47.47
$-47.47
$-47.47
$-47.47
$-47.47
9.0%
$-47.47
$-47.47
$-47.47
$-47.47
$-47.47
10.0%
$-47.47
$-47.47
$-47.47
$-47.47
$-47.47
11.0%
$-47.47
$-47.47
$-47.47
$-47.47
$-47.47
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $25.37
Yahoo: $140.75
Results
Graham Number$283.45
Current Price$339.23
Margin of Safety-16.4%
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$339.23
Implied Near-term FCF Growth—
Historical Revenue Growth5.0%
Historical Earnings Growth42.2%
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.