Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($50.08)
DCF
$175.70
+250.9%
Graham Number
—
—
Reverse DCF
—
implied g: -4.9%
DDM
$37.49
-25.1%
EV/EBITDA
$77.63
+55.0%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $1.92B
Rev: 1.3% / EPS: —
Default: 9% (no SEC data)
Results
Intrinsic Value / share$175.70
Current Price$50.08
Upside / Downside+250.9%
Net Debt (used)$12.84B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-3.0%
1.0%
5.0%
9.0%
13.0%
7.0%
$178.13
$235.96
$303.24
$381.10
$470.78
8.0%
$127.25
$173.80
$227.86
$290.35
$362.24
9.0%
$91.99
$130.75
$175.70
$227.59
$287.21
10.0%
$66.11
$99.17
$137.46
$181.60
$232.27
11.0%
$46.29
$75.02
$108.24
$146.48
$190.32
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $-2.03
Yahoo: $-10.91
Results
Graham Number requires positive EPS and positive Book Value per share. EPS is zero or negative. BVPS is zero or negative.
Graham Number—
Current Price$50.08
Margin of Safety—
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$50.08
Implied Near-term FCF Growth-4.9%
Historical Revenue Growth1.3%
Historical Earnings Growth—
Base FCF (TTM)$1.92B
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: $1.82
Results
DDM Intrinsic Value / share$37.49
Current Price$50.08
Upside / Downside-25.1%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $2.92B
Current: 7.6×
Default: $12.84B
Results
Implied Equity Value / share$77.63
Current Price$50.08
Upside / Downside+55.0%
Implied EV$22.08B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)